Menu
17 Feb 2019 | 10:10 AM
 

Action Construction Equipment Ltd. Share Price Live (BSE)
0

BSE Code: 532762 | NSE Symbol: ACE
76.00
2.00
(2.71 %)
15 Feb 2019 | 02:46 PM
Change company
  • Open (Rs)
    75.66
  • Prev. close (Rs.)
    74.00
  • High (Rs.)
    76.55
  • Low (Rs.)
    74.85
  • 52W H (Rs.)
    204.00
  • 52W L (Rs.)
    72.50
  • Volume
    15609
  • MCap (Rs in Cr.)
    891.66

Action Construction Equipment Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.43 1.19 0.53 0.34 0.62 2.73 4.30
Adjusted Cash EPS (Rs.) 5.45 2.22 1.50 1.89 1.99 4.05 5.05
Reported EPS (Rs.) 4.55 1.31 0.67 0.46 0.75 2.86 4.48
Reported Cash EPS (Rs.) 5.57 2.34 1.64 2.01 2.13 4.19 5.23
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Book Value (Excl Rev Res) Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Book Value (Incl Rev Res) Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Net Operating Income Per Share (Rs.) 92.61 64.02 60.57 62.29 67.56 86.60 74.82
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.42 5.25 3.12 4.03 4.40 6.16 8.30
Gross Profit Margin (%) 7.32 3.64 1.52 1.55 2.36 4.62 7.30
Net Profit Margin (%) 4.91 2.04 1.10 0.73 1.10 3.28 5.93
Adjusted Cash Margin (%) 5.84 3.43 2.42 3.00 2.93 4.65 6.68
Adjusted Return On Net Worth (%) 13.61 4.19 2.27 1.49 2.70 12.23 21.16
Reported Return On Net Worth (%) 13.97 4.58 2.87 2.02 3.28 12.85 22.06
Return On long Term Funds (%) 19.63 8.75 8.02 5.59 8.20 18.04 30.30
LEVERAGE RATIOS
Long Term Debt / Equity 0.17 0.20 0.14 0.17 0.10 0.11 0.00
Total Debt/Equity 0.12 0.19 0.51 0.62 0.66 0.64 0.38
Owners fund as % of total Source 0.12 0.19 0.51 0.62 0.66 0.64 0.38
Fixed Assets Turnover Ratio 2.49 1.77 1.43 1.43 1.56 2.29 2.69
LIQUIDITY RATIOS
Current Ratio 1.19 1.22 1.53 1.79 1.89 2.18 1.98
Current Ratio (Inc. ST Loans) 1.18 1.02 0.82 0.83 0.77 0.90 1.05
Quick Ratio 0.80 0.77 0.82 0.87 1.05 1.26 1.22
Inventory Turnover Ratio 7.80 3.36 1.89 2.51 2.98 5.34 6.21
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 7.93 0.00 35.72 25.26 31.26 8.11 52.03
Dividend payout Ratio (Cash Profit) 6.48 0.00 14.62 5.82 10.99 5.54 44.59
Earning Retention Ratio 91.86 100.00 54.82 65.74 62.00 91.48 45.75
Cash Earnings Retention Ratio 93.38 100.00 84.00 93.80 88.28 94.27 53.79
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.74 2.39 7.92 7.58 7.57 3.52 1.53
Financial Charges Coverage Ratio 7.35 2.96 2.36 2.90 3.25 7.80 18.21
Fin. Charges Cov.Ratio (Post Tax) 5.83 2.72 2.25 2.91 3.01 6.64 14.80
COMPONENT RATIOS
Material Cost Component(% earnings) 70.90 70.94 70.83 75.50 71.07 74.68 74.36
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.49 1.77 1.43 1.43 1.56 2.29 2.69
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 875.54 873.81 874.97 872.61 869.57 864.87 861.73
EV / Net Sales (X) 0.81 1.16 1.46 1.42 1.30 1.01 1.24
EV / EBITDA (X) 8.80 18.49 28.53 28.93 25.56 15.08 13.44
MarketCap / Sales (X) 0.82 1.18 1.48 1.44 1.33 1.03 1.28
Retention Ratios (%) 92.07 0.00 64.28 74.74 68.74 91.89 47.97
Price / BV (X) 2.22 2.43 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.82 1.18 1.25 1.21 1.12 0.87 1.01
Earning Yield (%) 0.06 0.02 0.01 0.01 0.01 0.04 0.06
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.49 1.23 0.74 0.68 0.41 0.73 2.88
Adjusted Cash EPS (Rs.) 5.50 2.26 1.71 1.65 1.95 2.10 4.02
Reported EPS (Rs.) 4.49 1.23 0.74 0.68 0.41 0.73 2.88
Reported Cash EPS (Rs.) 5.50 2.26 1.71 1.65 1.95 2.10 4.02
Dividend Per Share 0.50 0.00 0.20 0.20 0.10 0.20 0.20
Operating Profit Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Book Value (Excl Rev Res) Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Book Value (Incl Rev Res) Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Net Operating Income Per Share (Rs.) 92.61 64.01 54.32 60.41 62.15 67.50 86.47
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.47 5.31 4.85 3.50 3.92 4.45 6.13
Gross Profit Margin (%) 7.38 3.70 3.07 1.90 1.44 2.41 4.81
Net Profit Margin (%) 4.84 1.92 1.38 1.12 0.65 1.08 3.32
Adjusted Cash Margin (%) 5.89 3.49 3.11 2.68 3.10 3.09 4.62
Adjusted Return On Net Worth (%) 12.97 4.05 3.10 2.64 1.60 2.93 11.85
Reported Return On Net Worth (%) 12.97 4.05 3.10 2.64 1.60 2.93 11.85
Return On long Term Funds (%) 18.78 8.38 8.70 7.85 5.35 7.98 17.26
LEVERAGE RATIOS
Long Term Debt / Equity 0.16 0.19 0.19 0.12 0.16 0.09 0.10
Total Debt/Equity 0.12 0.17 0.38 0.46 0.56 0.61 0.59
Owners fund as % of total Source 0.12 0.17 0.38 0.46 0.56 0.61 0.59
Fixed Assets Turnover Ratio 2.36 1.68 1.46 1.36 1.36 1.50 2.20
LIQUIDITY RATIOS
Current Ratio 1.23 1.29 1.58 1.67 1.96 2.04 2.35
Current Ratio (Inc. ST Loans) 1.23 1.08 0.86 0.90 0.90 0.82 0.95
Quick Ratio 0.84 0.84 0.96 0.96 1.02 1.19 1.42
Inventory Turnover Ratio 7.85 3.40 2.64 2.12 2.44 3.00 5.31
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.68 0.00 22.75 29.31 24.59 27.43 6.95
Dividend payout Ratio (Cash Profit) 5.45 0.00 9.87 12.12 5.12 9.50 4.97
Earning Retention Ratio 93.32 100.00 77.25 70.69 75.41 72.57 93.05
Cash Earnings Retention Ratio 94.55 100.00 90.13 87.88 94.88 90.50 95.03
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.73 2.35 5.28 7.20 7.33 7.17 3.54
Financial Charges Coverage Ratio 7.40 2.99 2.88 2.47 2.96 3.36 7.76
Fin. Charges Cov.Ratio (Post Tax) 5.77 2.66 2.44 2.25 2.85 2.99 6.42
COMPONENT RATIOS
Material Cost Component(% earnings) 70.91 70.94 69.49 70.70 75.66 71.11 74.87
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.81 0.00 1.27 3.54 1.80 1.65 2.93
Import Comp. in Raw Mat. Consumed 0.00 0.00 9.88 11.86 20.95 22.30 19.15
Long term assets / Total Assets 2.36 1.68 1.46 1.36 1.36 1.50 2.20
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 875.58 873.82 875.83 875.03 872.72 869.81 865.03
EV / Net Sales (X) 0.81 1.16 1.37 1.46 1.42 1.30 1.01
EV / EBITDA (X) 8.75 18.32 21.66 27.22 28.33 24.77 15.17
MarketCap / Sales (X) 0.82 1.18 1.39 1.48 1.44 1.33 1.04
Retention Ratios (%) 93.32 0.00 77.25 70.69 75.41 72.57 93.05
Price / BV (X) 2.10 2.29 2.86 0.00 0.00 0.00 0.00
Price / Sales (X) 0.82 1.18 1.39 1.25 1.22 1.12 0.87
Earning Yield (%) 0.06 0.02 0.01 0.01 0.01 0.01 0.04
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.46 23.46 19.79 19.79 19.79 19.79 18.58
Preference Share Capital 17.09 30.22 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 5.18
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 358.68 310.52 211.29 206.92 205.26 200.64 170.11
Loan Funds
Secured Loans 47.16 62.46 117.56 141.49 149.41 121.07 71.50
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 20.00 0.00
Minority Interest 0.31 0.31 0.41 0.40 0.31 0.30 0.30
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 446.70 426.97 349.05 368.60 374.77 361.79 265.67
USES OF FUNDS
Fixed Assets
Gross Block 433.78 440.37 349.54 349.40 314.83 280.62 200.04
Less : Revaluation Reserve 0.00 0.00 60.45 60.46 60.51 60.55 61.56
Less: Accum. Depreciation 96.51 94.13 66.35 75.21 57.67 49.03 40.58
Net Block 337.26 346.25 222.74 213.73 196.65 171.04 97.90
Capital Work in Progress 5.18 7.09 6.94 4.26 11.52 7.19 5.02
Investments 35.26 18.19 13.97 11.65 13.39 7.56 5.01
Net Current Assets
Current Assets, Loans and Advances 439.08 305.15 305.29 314.41 325.34 324.85 318.76
Less : Current Liabilities and Provisions 370.08 249.71 199.89 175.44 172.14 148.84 161.01
Total Net Current Assets 69.00 55.44 105.40 138.97 153.20 176.01 157.75
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 446.70 426.97 349.05 368.60 374.77 361.79 265.67
Note :
Book Value of Unquoted Investments 31.20 18.19 13.97 11.65 13.39 7.56 5.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 3.16 1.81 57.06 90.44 74.73 70.94 48.83
Number of Equity shares outstanding 11.73 11.73 9.89 9.89 9.89 9.89 9.29
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.46 23.46 23.46 19.79 19.79 19.79 19.79
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 17.09 30.22 30.22 0.00 0.00 0.00 0.00
Reserves and Surplus 382.10 333.69 256.29 235.84 230.92 226.26 220.44
Loan Funds
Secured Loans 47.16 62.46 106.39 117.56 141.49 149.41 121.07
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 20.00
Total 469.82 449.83 416.36 373.19 392.20 395.47 381.30
USES OF FUNDS
Fixed Assets
Gross Block 413.22 420.08 378.13 339.84 328.78 293.71 257.49
Less : Revaluation Reserve 0.00 0.00 26.39 57.30 57.31 57.36 57.40
Less: Accum. Depreciation 96.33 93.80 71.85 65.98 60.61 42.57 30.86
Net Block 316.89 326.28 279.89 216.56 210.86 193.78 169.23
Capital Work in Progress 16.79 16.88 0.67 5.79 2.11 9.53 5.30
Investments 49.57 33.73 20.74 17.95 14.62 16.36 10.44
Net Current Assets
Current Assets, Loans and Advances 454.96 320.70 313.43 330.53 336.96 344.31 341.23
Less : Current Liabilities and Provisions 368.40 247.76 198.36 197.65 172.36 168.51 144.90
Total Net Current Assets 86.57 72.94 115.07 132.88 164.60 175.80 196.33
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 469.82 449.83 416.36 373.19 392.20 395.47 381.30
Note :
Book Value of Unquoted Investments 14.31 15.55 20.74 17.95 14.62 16.36 10.44
Market Value of Quoted Investments 35.26 18.19 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 105.35 94.45 77.75 58.83 97.48 80.92 70.94
Number of Equity shares outstanding 11.73 11.73 11.73 9.89 9.89 9.89 9.89
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,086.55 751.06 599.23 616.32 668.40 856.84 694.93
Other Income 45.45 35.47 43.43 42.88 47.58 55.23 38.35
Stock Adjustments -2.65 -4.22 9.42 -20.36 7.77 1.45 6.50
Total Income 1,129.34 782.31 652.08 638.83 723.75 913.52 739.78
EXPENDITURE :
Raw Materials 766.57 529.38 420.32 464.18 470.07 606.67 470.00
Excise Duty 12.15 46.03 28.85 0.00 0.00 0.00 0.00
Power and Fuel Cost 5.53 4.48 4.66 4.46 4.14 3.42 1.98
Other Manufacturing Expenses 50.98 39.96 48.09 47.34 51.72 58.65 40.33
Employee Cost 67.68 59.11 47.24 46.53 48.76 44.65 33.39
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 902.90 678.96 549.16 562.51 574.69 713.40 545.70
Profit before Interest, Depreciation and Tax 447.30 456.33 362.55 359.82 325.28 287.96 203.56
Interest and Financial Charges 13.53 15.96 13.01 10.41 10.45 7.35 3.52
Profit before Depreciation and Tax 433.78 440.37 349.54 349.40 314.83 280.62 200.04
Depreciation 11.93 12.07 9.58 15.28 13.65 13.13 6.94
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 75.38 20.54 9.46 5.68 11.23 38.22 55.36
Tax 21.98 5.21 2.82 1.09 3.83 9.89 13.73
Profit After Tax 53.40 15.33 6.65 4.58 7.40 28.33 41.63
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 53.40 15.33 6.65 4.58 7.40 28.33 41.63
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 173.23 122.36 37.88 33.58 33.20 38.05 40.38
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.24 0.00 1.98 0.99 1.98 1.98 18.58
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 31.20 18.19 13.97 11.65 13.39 7.56 5.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,086.49 751.03 637.30 597.65 614.93 667.85 855.51
Other Income 39.98 30.62 45.65 43.43 42.88 47.58 55.23
Stock Adjustments -2.65 -4.22 1.26 9.42 -20.36 7.77 0.77
Total Income 1,123.81 777.42 684.20 650.51 637.45 723.19 911.52
EXPENDITURE :
Raw Materials 766.57 529.38 439.81 418.43 464.12 469.94 607.30
Excise Duty 12.15 46.03 36.16 28.85 0.00 0.00 0.00
Power and Fuel Cost 5.52 4.48 4.48 4.64 4.42 4.11 3.40
Other Manufacturing Expenses 45.50 35.09 50.13 48.07 47.30 51.69 58.63
Employee Cost 67.60 59.04 55.47 47.14 46.45 48.68 44.51
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 897.34 674.02 586.05 547.14 562.30 574.43 713.84
Profit before Interest, Depreciation and Tax 426.75 436.04 392.15 352.85 339.20 304.16 264.83
Interest and Financial Charges 13.53 15.96 14.01 13.01 10.41 10.45 7.35
Profit before Depreciation and Tax 413.22 420.08 378.13 339.84 328.78 293.71 257.49
Depreciation 11.93 12.07 11.35 9.57 15.27 13.61 11.33
Profit Before Tax 74.61 19.67 15.07 9.57 5.12 11.04 38.36
Tax 21.98 5.21 6.26 2.82 1.09 3.83 9.89
Profit After Tax 52.64 14.47 8.81 6.75 4.02 7.21 28.47
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 197.06 146.45 66.92 53.32 48.72 49.02 54.10
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.80 0.00 1.55 1.58 0.82 1.64 1.66
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 14.31 15.55 20.74 17.95 14.62 16.36 10.44
Extraordinary Items 0.03 0.01 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 24.70 19.58 18.58 21.47 39.89 6.73
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 36.86 39.93 22.26 18.67 33.99 11.96
Adjustments :
Depreciation 0.00 6.94 5.31 5.80 3.25 1.34
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.05
P/L on Sales of Assets 0.00 -3.49 -0.26 -0.91 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -31.98 0.84 1.96 -13.25 -16.60
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 63.06 18.30 5.14 23.65 24.62
Loans and Advances 0.00 -12.05 -17.50 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 3.52 2.58 3.48 1.41 0.70
Direct Taxes Paid 0.00 -12.36 -10.40 -7.12 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 -2.69
Gain on Forex Exch. Transactions 0.00 0.12 4.31 -2.73 0.51 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 15.17 1.70 26.45 13.06 49.16 13.13
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -36.07 -12.49 -13.39 -43.09 -18.10
Sale of Fixed Assets 0.00 4.84 0.54 3.17 0.28 0.24
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -5.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.41 -0.41 -2.19
Interest Received 0.00 2.42 2.29 2.19 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.05
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -72.28 -33.79 -9.70 -7.67 -43.85 -20.06
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 41.32 -8.96 17.12 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 1.96 6.25
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 5.18 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -21.31 -4.21 -4.21 0.00 0.05
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -3.52 -2.58 -3.48 1.28 1.79
Others 53.92 15.48 0.00 0.00 -10.52 0.00
Net Cash used in Financing Activities 53.92 37.16 -15.74 -8.27 -23.73 40.08
Net Inc./(Dec.) in Cash and Cash Equivalent -3.20 5.06 1.00 -2.89 -18.42 33.16
Cash and Cash Equivalents at End of the year 21.50 24.65 19.58 18.58 21.47 39.89
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 5.90 3.77 14.25 14.68 17.07 21.34 24.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 74.61 19.67 15.07 9.57 5.12 11.04 38.36
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 89.24 76.44 57.43 39.19 36.86 42.33 16.44
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -35.35 -17.51 -25.17 -14.00 -19.92 -44.98 -73.03
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -53.11 -56.80 -33.00 -26.06 -19.33 -1.62 53.91
Net Cash used in Financing Activities -53.11 -56.80 -33.00 -26.06 -19.33 -1.62 53.91
Net Inc./(Dec.) in Cash and Cash Equivalent 0.78 2.13 -0.74 -0.88 -2.38 -4.28 -2.69
Cash and Cash Equivalents at End of the year 6.67 5.90 13.51 13.81 14.68 17.07 21.34
No Data Found !!
Rs in Cr Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017
Sales 362.64 343.96 336.23 367.46 279.07 250.99 188.96
Other Income 2.52 3.46 1.93 2.46 1.65 2.14 1.69
Stock Adjustment 15.51 -7.77 -5.43 3.22 1.47 -12.11 4.76
Raw Material 280.91 278.14 274.98 279.81 213.66 211.96 141.65
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 18.37 19.09 17.35 17.79 17.12 17.42 15.28
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 21.47 26.50 20.18 28.07 19.22 15.26 15.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 25.98 21.26 26.83 38.30 27.08 17.35 9.40
Interest 3.74 3.18 2.74 3.45 3.29 3.41 3.38
Gross Profit 24.75 21.54 26.02 37.31 25.45 16.08 7.71
Depreciation 2.96 2.93 2.89 2.85 3.04 3.03 3.01
Taxation 6.92 6.21 6.47 13.00 5.99 2.05 0.94
Net Profit / Loss 14.87 12.41 16.65 21.46 16.41 11.00 3.77
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.46 23.46 23.46 23.46 23.46
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.27 1.06 1.42 1.83 1.40 0.94 0.32
Diluted EPS 1.27 1.06 1.42 1.83 1.40 0.94 0.32
EPS After Extra Ordinary Items
Basic EPS 1.27 1.06 1.42 1.83 1.40 0.94 0.32
Diluted EPS 1.27 1.06 1.42 1.83 1.40 0.94 0.32
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 1,086.55 751.06 637.34 599.23 616.32 668.40 856.84
Other Income 7.95 7.81 9.59 11.92 5.31 4.58 4.54
Stock Adjustment -2.65 -4.22 1.26 9.42 -20.36 7.77 1.45
Raw Material 847.08 590.01 489.99 468.41 511.52 521.78 665.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 67.68 59.11 55.55 47.24 46.53 48.76 44.65
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 79.06 63.28 54.57 48.28 52.62 55.66 59.38
Provisions Made 0.00 0.00 2.25 3.00 0.00 0.00 0.00
Operating Profit 91.50 39.44 32.92 21.74 24.86 29.44 52.79
Interest 13.53 15.96 14.01 13.01 10.41 10.45 7.35
Gross Profit 85.93 31.29 26.25 17.66 19.75 23.57 49.99
Depreciation 11.93 12.07 11.35 9.58 15.28 13.65 13.13
Taxation 21.98 5.21 6.26 2.82 1.09 3.83 9.89
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 52.02 14.01 8.65 5.25 3.38 6.09 26.97
Minority Interest 1.38 1.32 1.30 1.28 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.11 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 53.40 15.33 9.95 6.65 3.38 6.09 26.97
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.49 19.79 19.79 19.79 19.79
EPS Before Extra Ordinary Items
Basic EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Diluted EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
EPS After Extra Ordinary Items
Basic EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Diluted EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 3.14 3.14 3.16 3.19
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 31.75 31.76 31.96 32.27
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 680.20 1,086.49 646.53 439.96 751.23 417.84 333.39
Other Income 5.39 7.94 4.11 3.83 6.46 3.92 2.54
Stock Adjustment -13.19 -2.65 4.69 -7.35 -4.22 0.00 -4.23
Raw Material 553.12 847.07 493.47 353.60 590.00 330.00 259.99
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 36.44 67.60 34.90 32.70 58.65 30.85 27.80
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 46.69 78.45 47.28 31.17 59.63 30.90 28.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 48.09 92.13 65.38 26.75 43.72 24.04 19.69
Interest 5.92 13.53 6.74 6.79 13.05 6.55 6.50
Gross Profit 47.56 86.55 62.76 23.79 37.13 21.41 15.73
Depreciation 5.82 11.93 5.90 6.04 12.54 6.35 6.19
Taxation 12.68 21.98 19.00 2.98 4.95 2.86 2.09
Net Profit / Loss 29.06 52.64 37.87 14.77 19.64 12.20 7.44
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.46 23.46 23.46 23.46 23.46
Equity Dividend Rate 0.00 25.00 0.00 0.00 15.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
Diluted EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
EPS After Extra Ordinary Items
Basic EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
Diluted EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
QUICK LINKS
RELIGARE ONLINE
IMPORTANT LINKS
EXPLORE RELIGARE
Stocks Directory
Mutual Funds Directory
Investor Complaints
Attention Investors

Prevent unauthorized transactions in your account - Update your mobile numbers/email IDs with your stock brokers. Receive information of your transactions directly from Exchange on your mobile/email at the end of the day - Issued in the interest of Investors.

Prevent Unauthorized Transactions in your demat account Update your Mobile Number with your Depository Participant. Receive alerts on your Registered Mobile for all debit and other important transactions in your demat account directly from Depository (NSDL/CDSL) on the same day issued in the interest of investors.

No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investors account.

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Trading and Demat Accounts opened under Insta Plan will not be eligible for dealing through branches.

Kindly update your aadhar with us here. UPDATE AADHAAR
Follow us on
Unified Portal Version No.1.0.0.1
Copyright 2010 Religare. Trademarks are the property of their respective owners. All rights reserved.
Religare Broking Limited, Registered Office:2nd Floor, Rajlok Building, 24, Nehru Place, New Delhi-110019. Board line number 011-46272400, Fax No. 011-46272447
Broking Business of Religare Securities Ltd ( RSL) has been transferred and vested in Religare Broking Limited ( RBL) , pursuant to NCLT order.
  • Religare Broking Limited (RBL)*:
  • SEBI Regn No. INZ000174330  |  NSE CM, F&O, CD TM Code: 06537 Clearing Member (F&O) No. M50235  |  BSE CM, F&O, CD Clearing No: 3004  |  MSE CM, F&O, CD TM Co: 1051 Clearing Member (F&O) No. 51  |  AMFI ARN No. 139809
  • Depository Participant –
  • NSDL: DP ID: IN 301774  |  SEBI Regn. No: IN-DP-385-2018  |  CDSL DP ID: 30200  |  SEBI Regn. No: IN-DP-385-2018
  • Religare Securities Limited (RSL):
  • Research Analyst SEBI Regi. No.: INH100001831
    Religare Commodities Limited- Registered Office:2nd Floor, Rajlok Building, 24, Nehru Place, New Delhi-110019. Board line number 011-46272400, Fax No. 011-46272447
  • Member :
  • NCDEX: Member ID - 00109 |
  • MCX: Member ID - 10575 |
  • SEBI Registration Number- INZ000022334|
  • NSEL Member ID- 10180 |
  • Neml Member ID - 10042
The Site is best viewed with screen resolution 1024x768. The compatible browsers are Mozilla Firefox, Google Chrome and IE 8 (or above)