22 Jul 2018 | 2:12 PM
 

Asian Paints Ltd. Share Price Live (BSE)
0

BSE Code: 500820 | NSE Symbol: ASIANPAINT
1,396.90
-2.54
(-0.18 %)
20 Jul 2018 | 03:52 PM
Change company
  • Open (Rs)
    1,400.00
  • Prev. close (Rs.)
    1,399.45
  • High (Rs.)
    1,404.95
  • Low (Rs.)
    1,382.20
  • 52W H (Rs.)
    1,399.45
  • 52W L (Rs.)
    1,082.00
  • Volume
    51548
  • MCap (Rs in Cr.)
    1,33,990.37

Asian Paints Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 25.22 38.94 35.36 15.17 13.27 120.88 106.35
Adjusted Cash EPS (Rs.) 28.98 42.43 38.24 17.94 15.83 137.00 118.98
Reported EPS (Rs.) 21.87 21.02 18.79 14.54 12.71 116.13 103.08
Reported Cash EPS (Rs.) 25.63 24.51 21.67 17.32 15.27 132.24 115.71
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 37.90 49.84 45.24 23.30 20.83 180.56 161.02
Book Value (Excl Rev Res) Per Share (Rs.) 37.90 49.84 45.24 23.30 20.83 180.56 161.02
Book Value (Incl Rev Res) Per Share (Rs.) 37.90 49.84 45.24 23.30 20.83 180.56 161.02
Net Operating Income Per Share (Rs.) 179.97 175.74 165.16 147.86 132.56 1,143.74 1,042.76
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 275.64
PROFITABILITY RATIOS
Operating Margin (%) 21.05 28.36 27.39 15.76 15.71 15.78 15.44
Gross Profit Margin (%) 18.97 26.37 25.65 13.88 13.78 14.37 14.23
Net Profit Margin (%) 12.15 11.96 11.37 9.72 9.48 10.04 9.81
Adjusted Cash Margin (%) 15.90 23.77 22.84 11.98 11.81 11.85 11.33
Adjusted Return On Net Worth (%) 28.76 49.12 51.98 30.67 31.50 34.26 37.11
Reported Return On Net Worth (%) 24.94 26.51 27.62 29.41 30.17 32.91 35.97
Return On long Term Funds (%) 41.42 61.59 64.83 44.37 46.22 49.29 52.76
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.01 0.02 0.01 0.01 0.03
Total Debt/Equity 0.06 0.07 0.05 0.09 0.06 0.07 0.12
Owners fund as % of total Source 0.06 0.07 0.05 0.09 0.06 0.07 0.12
Fixed Assets Turnover Ratio 1.94 2.14 2.51 2.85 3.06 3.13 3.48
LIQUIDITY RATIOS
Current Ratio 1.44 1.59 1.29 1.28 1.33 1.33 1.27
Current Ratio (Inc. ST Loans) 1.28 1.40 1.21 1.15 1.25 1.24 1.16
Quick Ratio 0.85 0.91 0.69 0.63 0.74 0.72 0.66
Inventory Turnover Ratio 37.90 49.84 45.24 23.30 20.83 180.56 161.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 56.61 45.47 41.58 50.03 48.43 46.28 45.10
Dividend payout Ratio (Cash Profit) 48.30 38.99 36.07 42.02 40.31 40.64 40.17
Earning Retention Ratio 50.93 75.46 77.90 52.02 53.62 55.55 56.29
Cash Earnings Retention Ratio 57.29 77.48 79.56 59.44 61.12 60.78 60.93
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.19 0.13 0.08 0.24 0.16 0.18 0.29
Financial Charges Coverage Ratio 109.95 168.17 111.97 69.19 50.50 50.38 42.33
Fin. Charges Cov.Ratio (Post Tax) 71.09 79.39 52.12 48.79 35.69 35.61 30.09
COMPONENT RATIOS
Material Cost Component(% earnings) 55.59 52.82 49.87 57.55 58.70 60.40 59.75
Selling Cost Component 3.83 3.67 3.54 0.00 0.00 0.00 16.07
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 1.94 2.14 2.51 2.85 3.06 3.13 3.48
Bonus Component In Equity Capital (%) 97.98 97.98 97.98 97.98 97.98 97.98 97.98
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,33,542.55 1,33,145.99 1,33,523.00 1,33,742.84 1,33,015.54 1,33,195.22 1,33,322.89
EV / Net Sales (X) 7.74 7.90 8.43 9.43 10.46 12.14 13.84
EV / EBITDA (X) 34.63 26.40 29.33 55.61 62.39 72.14 82.49
MarketCap / Sales (X) 7.76 7.95 8.46 9.44 10.53 12.21 13.91
Retention Ratios (%) 43.39 54.53 58.42 49.97 51.57 53.72 54.90
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.76 7.95 8.46 9.44 10.53 1.22 1.39
Earning Yield (%) 0.02 0.02 0.01 0.01 0.01 0.08 0.07
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 19.75 18.78 17.34 13.98 12.29 109.47 99.92
Adjusted Cash EPS (Rs.) 23.00 21.86 19.82 16.31 14.51 122.70 110.29
Reported EPS (Rs.) 19.75 18.78 16.65 13.84 12.19 109.47 99.92
Reported Cash EPS (Rs.) 23.00 21.86 19.14 16.16 14.40 122.70 110.29
Dividend Per Share 8.70 10.30 7.50 6.10 5.30 46.00 40.00
Operating Profit Per Share (Rs.) 30.45 27.84 25.85 20.96 18.53 161.31 140.92
Book Value (Excl Rev Res) Per Share (Rs.) 30.45 27.84 25.85 20.96 18.53 161.31 140.92
Book Value (Incl Rev Res) Per Share (Rs.) 30.45 27.84 25.85 20.96 18.53 161.31 140.92
Net Operating Income Per Share (Rs.) 147.71 131.85 131.84 121.44 108.62 935.33 830.29
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.61 21.11 19.60 17.25 17.05 17.24 16.97
Gross Profit Margin (%) 18.41 18.78 17.72 15.34 15.02 15.83 15.72
Net Profit Margin (%) 13.37 14.24 12.63 11.39 11.03 11.70 12.03
Adjusted Cash Margin (%) 15.27 16.19 14.77 13.21 13.13 12.93 13.05
Adjusted Return On Net Worth (%) 24.29 25.39 33.50 31.69 32.74 34.74 38.52
Reported Return On Net Worth (%) 24.29 25.39 32.18 31.37 32.46 34.74 38.52
Return On long Term Funds (%) 36.97 37.65 49.38 46.31 47.75 50.38 54.86
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.01 0.01 0.01 0.02 0.02
Total Debt/Equity 0.00 0.01 0.01 0.01 0.01 0.02 0.07
Owners fund as % of total Source 0.00 0.01 0.01 0.01 0.01 0.02 0.07
Fixed Assets Turnover Ratio 1.90 2.10 2.73 2.95 3.11 3.14 3.40
LIQUIDITY RATIOS
Current Ratio 1.34 1.43 0.95 1.09 1.18 1.18 1.21
Current Ratio (Inc. ST Loans) 1.34 1.41 0.95 1.09 1.18 1.18 1.16
Quick Ratio 0.76 0.75 0.47 0.49 0.64 0.61 0.67
Inventory Turnover Ratio 30.45 27.84 25.85 20.96 18.53 161.31 140.92
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 52.14 42.32 45.03 44.08 43.48 42.02 40.03
Dividend payout Ratio (Cash Profit) 44.78 36.36 39.18 37.73 36.80 37.48 36.26
Earning Retention Ratio 47.86 57.68 56.74 56.37 56.89 57.98 59.97
Cash Earnings Retention Ratio 55.22 63.64 62.17 62.59 63.47 62.52 63.74
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.02 0.02 0.02 0.03 0.04 0.15
Financial Charges Coverage Ratio 151.85 157.53 115.59 80.99 74.81 54.76 48.45
Fin. Charges Cov.Ratio (Post Tax) 105.74 112.20 79.45 58.15 53.97 39.51 35.32
COMPONENT RATIOS
Material Cost Component(% earnings) 55.65 58.72 50.70 56.74 58.01 59.75 61.10
Selling Cost Component 3.94 4.08 3.68 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.03 0.00 0.63 0.61 0.61 0.61 0.53
Import Comp. in Raw Mat. Consumed 0.00 0.00 34.35 32.74 42.97 44.05 25.57
Long term assets / Total Assets 1.90 2.10 2.73 2.95 3.11 3.14 3.40
Bonus Component In Equity Capital (%) 97.98 97.98 97.98 97.98 97.98 97.98 97.98
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,33,826.36 1,33,741.26 1,33,792.18 1,33,885.39 1,33,201.84 1,33,380.34 1,33,446.23
EV / Net Sales (X) 9.45 10.57 10.58 11.49 12.78 14.87 16.76
EV / EBITDA (X) 41.85 45.02 49.46 60.93 68.28 79.71 89.37
MarketCap / Sales (X) 9.45 10.59 10.59 11.50 12.86 14.93 16.82
Retention Ratios (%) 47.86 57.68 54.97 55.92 56.52 57.98 59.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 9.45 10.59 10.59 11.50 12.86 1.49 1.68
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.08 0.07
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 95.92 95.92 95.92 95.92 95.92 95.92 95.92
Preference Share Capital 0.00 0.00 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 0.00
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 8,314.31 7,507.97 6,428.90 4,646.44 3,943.30 3,288.37 2,652.58
Loan Funds
Secured Loans 79.33 67.37 51.14 110.21 37.97 58.53 42.34
Unsecured Loans 441.42 478.13 252.57 299.69 202.06 179.13 293.51
Minority Interest 327.65 375.45 383.69 263.67 246.02 160.77 136.69
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 9,258.63 8,524.84 7,212.22 5,415.93 4,525.27 3,782.72 3,221.04
USES OF FUNDS
Fixed Assets
Gross Block 4,617.81 3,860.56 3,665.52 3,995.60 3,714.93 3,360.29 2,089.12
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 885.57 556.82 249.17 1,335.56 1,153.35 919.32 788.57
Net Block 3,732.24 3,303.74 3,416.35 2,660.04 2,561.58 2,440.97 1,300.55
Capital Work in Progress 1,405.11 257.54 106.59 196.00 71.60 59.21 617.08
Investments 2,140.70 2,651.99 2,712.13 1,587.79 721.19 280.68 354.74
Net Current Assets
Current Assets, Loans and Advances 6,505.03 6,208.08 4,325.79 4,468.65 4,685.06 4,008.10 3,623.84
Less : Current Liabilities and Provisions 4,524.45 3,896.51 3,348.64 3,496.55 3,514.16 3,006.24 2,675.17
Total Net Current Assets 1,980.58 2,311.57 977.15 972.10 1,170.90 1,001.86 948.67
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 9,258.63 8,524.84 7,212.22 5,415.93 4,525.27 3,782.72 3,221.04
Note :
Book Value of Unquoted Investments 368.12 323.70 351.71 42.11 48.10 66.59 35.30
Market Value of Quoted Investments 1,772.58 2,328.29 2,360.42 1,898.81 877.48 391.06 210.09
Contingent liabilities 1,261.65 1,538.65 424.45 675.65 297.05 296.40 645.98
Number of Equity shares outstanding 95.92 95.92 95.92 95.92 95.92 9.59 9.59
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 95.92 95.92 95.92 95.92 95.92 95.92 95.92
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 7,702.24 6,998.83 4,867.24 4,134.34 3,505.01 2,926.34 2,391.86
Loan Funds
Secured Loans 9.87 37.22 9.37 3.47 6.65 9.28 12.37
Unsecured Loans 0.00 0.00 22.18 28.62 32.86 37.48 150.78
Total 7,808.03 7,131.97 4,994.71 4,262.35 3,640.44 3,069.02 2,650.93
USES OF FUNDS
Fixed Assets
Gross Block 3,326.16 3,084.09 3,869.41 3,008.41 2,908.10 2,803.73 1,612.24
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 757.63 479.41 1,244.27 1,042.92 895.90 701.84 603.20
Net Block 2,568.53 2,604.68 2,625.14 1,965.49 2,012.20 2,101.89 1,009.04
Capital Work in Progress 1,391.84 219.76 92.79 139.54 37.95 52.55 602.84
Investments 2,577.34 2,913.60 2,439.68 1,893.78 1,030.19 449.70 542.22
Net Current Assets
Current Assets, Loans and Advances 5,050.22 4,619.99 3,206.54 3,274.39 3,601.37 3,044.14 2,825.93
Less : Current Liabilities and Provisions 3,779.90 3,226.06 3,369.44 3,010.85 3,041.27 2,579.26 2,329.10
Total Net Current Assets 1,270.32 1,393.93 -162.90 263.54 560.10 464.88 496.83
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 7,808.03 7,131.97 4,994.71 4,262.35 3,640.44 3,069.02 2,650.93
Note :
Book Value of Unquoted Investments 831.42 619.87 469.51 391.66 362.12 235.63 222.79
Market Value of Quoted Investments 715.91 2,293.73 2,327.13 1,854.28 870.91 391.03 210.08
Contingent liabilities 1,108.50 1,463.64 351.20 598.28 447.75 464.28 785.37
Number of Equity shares outstanding 95.92 95.92 95.92 95.92 95.92 9.59 9.59
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 17,262.23 16,856.55 15,841.69 14,182.81 12,714.81 10,970.74 9,632.24
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 142.13 -528.60 199.33 -148.07 -90.28 -149.56 -172.95
Total Income 17,404.36 16,327.95 16,041.02 14,034.74 12,624.53 10,821.18 9,459.29
EXPENDITURE :
Raw Materials 7,164.55 6,611.24 5,914.31 6,286.46 5,934.03 5,328.61 4,869.93
Excise Duty 0.00 1,688.37 0.00 1,467.86 1,307.46 1,127.93 0.00
Power and Fuel Cost 94.36 100.65 109.37 125.72 129.05 110.28 87.41
Other Manufacturing Expenses 94.36 100.65 109.37 125.72 129.05 110.28 87.41
Employee Cost 1,115.48 1,033.62 989.51 907.11 759.71 623.56 525.97
Selling and Administration Expenses 662.70 619.33 561.13 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 9,131.45 10,153.86 7,683.69 8,912.87 8,259.30 7,300.66 5,570.72
Profit before Interest, Depreciation and Tax 4,652.88 3,890.55 3,706.18 4,030.36 3,757.15 3,396.94 2,130.09
Interest and Financial Charges 35.07 29.99 40.66 34.76 42.22 36.65 40.97
Profit before Depreciation and Tax 4,617.81 3,860.56 3,665.52 3,995.60 3,714.93 3,360.29 2,089.12
Depreciation 360.47 334.79 275.58 265.92 245.66 154.60 121.13
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 3,138.48 2,959.54 2,647.27 2,044.69 1,790.32 1,609.57 1,422.23
Tax 1,040.96 943.29 844.49 649.54 571.51 495.69 433.50
Profit After Tax 2,097.52 2,016.25 1,802.78 1,395.15 1,218.81 1,113.88 988.73
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. 2,097.52 2,016.25 1,802.78 1,395.15 1,218.81 1,113.88 988.73
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 5,186.72 5,927.98 5,147.30 2,427.33 2,262.76 1,859.52 1,620.58
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 987.98 762.56 623.48 585.12 508.37 441.23 383.69
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 368.12 323.70 351.71 42.11 48.10 66.59 35.30
Extraordinary Items 78.60 35.19 -52.47 -27.57 -9.96 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 14,167.86 12,647.11 12,645.88 11,648.83 10,418.78 8,971.70 7,964.16
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 154.12 -515.58 162.86 -132.43 -75.34 -175.91 -143.78
Total Income 14,321.98 12,131.53 12,808.74 11,516.40 10,343.44 8,795.79 7,820.38
EXPENDITURE :
Raw Materials 5,910.99 5,566.13 4,792.41 5,153.28 4,850.30 4,354.72 4,023.54
Excise Duty 391.69 1,713.32 1,533.50 1,393.13 1,241.80 1,068.91 783.60
Power and Fuel Cost 81.57 87.98 95.07 113.88 118.89 101.65 76.96
Other Manufacturing Expenses 81.57 87.98 95.07 113.88 118.89 101.65 76.96
Employee Cost 791.08 742.83 664.20 606.94 482.43 404.59 341.63
Selling and Administration Expenses 558.24 516.50 465.84 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 7,815.14 8,714.74 7,646.09 7,381.11 6,812.31 6,031.52 5,302.69
Profit before Interest, Depreciation and Tax 3,347.22 3,102.95 3,892.81 3,035.54 2,934.18 2,834.29 1,643.06
Interest and Financial Charges 21.06 18.86 23.40 27.13 26.08 30.56 30.82
Profit before Depreciation and Tax 3,326.16 3,084.09 3,869.41 3,008.41 2,908.10 2,803.73 1,612.24
Depreciation 311.11 295.43 238.36 223.11 212.32 126.98 99.49
Profit Before Tax 2,865.83 2,656.72 2,377.75 1,933.57 1,702.57 1,515.88 1,362.93
Tax 971.03 855.00 780.32 606.17 533.51 465.88 404.54
Profit After Tax 1,894.80 1,801.72 1,597.43 1,327.40 1,169.06 1,050.00 958.39
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 4,575.33 4,089.42 2,597.43 2,327.40 2,169.06 1,750.00 1,558.39
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 788.54 608.23 574.25 472.17 426.35 366.94 321.45
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 831.42 619.87 469.51 391.66 362.12 235.63 222.79
Extraordinary Items 8.00 5.38 -65.35 -13.53 -9.96 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 636.58 637.47 205.21 321.39 99.30 72.04 60.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,454.08 1,260.24 1,257.24 619.14 633.01 427.10 343.14
Adjustments :
Depreciation 121.13 113.13 83.56 74.38 59.17 61.14 60.62
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received -41.57 -35.47 -22.62 -14.08 -24.54 -11.53 -5.81
P/L on Sales of Assets -0.23 -2.71 -7.88 -6.54 -3.78 -1.47 -0.22
P/L on Sales of Invest -33.32 -0.45 -62.72 -0.13 -1.60 -0.39 -0.36
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -1.96
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 -300.98 -81.94 -50.88 -92.22 -88.79 -111.18 -63.67
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 314.95 254.79 376.00 4.05 212.28 128.67 11.33
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) 40.97 22.23 28.47 26.32 21.16 18.91 11.43
Direct Taxes Paid -429.58 -392.41 -316.94 -191.92 -190.60 -158.50 -147.31
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 -0.01
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.83 -16.10 -17.29 32.06 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 7.75 0.93
Net Cash from Operating Activities 826.37 761.28 1,063.16 389.40 497.66 257.93 178.68
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -673.16 -156.10 -395.31 -310.05 -308.05 -81.95 -86.72
Sale of Fixed Assets 6.29 5.79 12.06 21.75 26.25 13.37 3.99
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 -290.39 -310.99 -54.36 0.00 -198.17 -39.56 -79.72
Sale of Investments 397.93 0.45 98.66 0.21 115.83 5.40 29.85
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 6.25 10.49 11.40 5.23 4.41 1.40 1.76
Dividend Received -41.57 -35.47 -22.62 -14.08 -24.54 -11.53 -5.81
Invest.In Subsidiaires 0.00 0.00 5.91 -1.27 -0.36 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 -512.13 -414.89 -299.02 -270.05 -334.86 -109.47 -125.03
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 7.10 0.00 49.47
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 108.86 11.93 0.00 0.00 0.00 73.68 5.67
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 -383.07 -316.83 -235.89 -199.93 -96.82 -137.49 -11.43
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -40.42 -22.23 -28.47 -26.32 -21.16 -18.91 -51.92
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -326.51 -333.52 -331.88 -230.37 -148.96 -110.77 -41.57
Net Inc./(Dec.) in Cash and Cash Equivalent -12.27 14.06 432.26 -111.02 11.41 33.35 12.59
Cash and Cash Equivalents at End of the year 624.31 651.53 637.47 210.37 110.71 105.39 73.41
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 1,156.99 1,277.74 862.69 745.08 551.57 500.97 509.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 2,865.83 2,656.72 2,377.75 1,933.57 1,702.57 1,515.88 1,362.93
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 2,136.09 1,420.04 0.00 1,143.57 1,368.84 1,081.12 753.67
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 -1,370.96 -584.80 0.00 -292.23 -615.38 -424.87 -464.87
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 -1,239.05 -955.99 0.00 -726.55 -559.67 -590.35 -297.06
Net Cash used in Financing Activities -1,239.05 -955.99 0.00 -726.55 -559.67 -590.35 -297.06
Net Inc./(Dec.) in Cash and Cash Equivalent -473.92 -120.75 411.85 124.79 193.79 65.90 -8.04
Cash and Cash Equivalents at End of the year 683.07 1,156.99 1,274.54 869.87 745.36 566.87 500.97
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 4,483.58 4,260.52 4,265.23 3,815.22 3,952.45 3,937.03 4,232.46
Other Income 39.22 49.66 53.40 78.34 70.11 41.45 79.13
Stock Adjustment -56.54 87.58 289.50 -178.41 -108.55 59.94 -253.68
Raw Material 2,310.62 2,142.17 2,003.93 2,128.69 2,095.59 1,912.14 2,158.82
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 276.11 271.05 282.15 286.17 265.16 264.34 279.35
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 822.85 637.28 677.71 682.46 755.98 691.83 1,152.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 839.93 891.18 801.13 665.37 711.87 776.33 712.98
Interest 9.13 9.21 8.77 7.96 9.01 9.17 6.04
Gross Profit 870.02 931.63 845.76 735.75 772.97 808.61 786.07
Depreciation 91.44 89.60 88.91 90.52 83.49 85.52 84.35
Taxation 287.70 291.34 245.88 216.04 220.46 246.48 220.73
Extra Ordinary Item 0.00 0.00 67.47 2.53 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 490.88 550.69 578.44 431.72 469.02 476.61 480.99
Minority Interest -14.92 -12.57 -17.77 -13.33 -17.39 -23.10 -18.82
Share Of P/L Of Associates 5.03 16.52 15.22 9.02 10.59 12.70 13.77
Net P/L After Minority Interest and Share Of Associates 480.99 554.64 575.89 427.41 462.22 466.21 475.94
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 95.92 95.92 95.92 95.92 95.92 95.92 95.92
EPS Before Extra Ordinary Items
Basic EPS 5.01 5.78 6.00 4.46 4.82 4.86 4.96
Diluted EPS 5.01 5.78 6.00 4.46 4.82 4.86 4.96
EPS After Extra Ordinary Items
Basic EPS 5.01 5.78 6.00 4.46 4.82 4.86 4.96
Diluted EPS 5.01 5.78 6.00 4.46 4.82 4.86 4.96
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
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 3,775.35 3,587.43 3,602.20 3,202.88 3,320.28 3,241.08 3,102.01
Other Income 59.16 68.36 63.84 86.14 84.99 52.37 84.77
Stock Adjustment -80.33 112.83 269.95 -148.33 -108.44 64.68 -252.14
Raw Material 1,952.97 1,736.58 1,637.61 1,773.00 1,795.12 1,544.89 1,802.57
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 193.30 189.74 202.03 206.01 181.14 180.01 192.69
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 708.24 553.42 599.17 598.47 656.58 588.62 592.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 785.36 818.10 720.09 597.08 639.13 670.93 631.25
Interest 6.60 5.20 4.97 4.29 5.69 4.59 4.40
Gross Profit 837.92 881.26 778.96 678.93 718.43 718.71 711.62
Depreciation 80.07 78.14 77.15 75.75 73.78 74.56 73.07
Taxation 266.28 274.15 228.36 202.23 203.83 218.32 203.28
Net Profit / Loss 491.57 528.97 473.45 400.95 440.82 425.83 435.27
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 95.92 95.92 95.92 95.92 95.92 95.92 95.92
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 5.12 5.51 4.94 4.18 4.60 4.44 4.54
Diluted EPS 5.12 5.51 4.94 4.18 4.60 4.44 4.54
EPS After Extra Ordinary Items
Basic EPS 5.12 5.51 4.94 4.18 4.60 4.44 4.54
Diluted EPS 5.12 5.51 4.94 4.18 4.60 4.44 4.54
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 16,824.55 8,744.10 8,080.45 15,290.20 7,889.48 8,314.54 14,271.49
Other Income 220.62 88.88 131.74 262.60 111.56 151.04 213.39
Stock Adjustment 142.13 31.04 111.09 -531.07 -48.61 -482.46 199.33
Raw Material 8,585.41 4,452.79 4,132.62 8,109.96 4,007.73 4,102.23 7,194.80
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,115.48 547.16 568.32 1,086.29 529.50 556.79 989.51
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 2,820.30 1,460.13 1,360.17 2,751.84 1,447.81 2,217.85 2,463.18
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 3,197.61 1,731.11 1,466.50 3,021.43 1,488.20 1,533.23 2,769.15
Interest 35.07 18.34 16.73 30.58 18.18 12.40 40.66
Gross Profit 3,383.16 1,801.65 1,581.51 3,253.45 1,581.58 1,671.87 2,941.88
Depreciation 360.47 181.04 179.43 338.84 169.01 169.83 275.58
Taxation 1,040.96 579.04 461.92 947.98 466.94 481.04 844.49
Extra Ordinary Item 70.00 0.00 70.00 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 2,051.73 1,041.57 1,010.16 1,966.63 945.63 1,021.00 1,769.36
Minority Interest -58.59 -27.49 -31.10 -76.82 -40.49 -36.33 -57.62
Share Of P/L Of Associates 45.79 21.55 24.24 49.61 23.29 26.32 33.42
Net P/L After Minority Interest and Share Of Associates 2,038.93 1,035.63 1,003.30 1,939.42 928.43 1,010.99 1,745.16
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 95.92 95.92 95.92 95.92 95.92 95.92 95.92
EPS Before Extra Ordinary Items
Basic EPS 21.26 0.00 10.46 20.22 0.00 10.54 18.19
Diluted EPS 21.26 0.00 10.46 20.22 0.00 10.54 18.19
EPS After Extra Ordinary Items
Basic EPS 21.26 0.00 10.46 20.22 0.00 10.54 18.19
Diluted EPS 21.26 0.00 10.46 20.22 0.00 10.54 18.19
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
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 14,167.86 7,362.78 6,805.08 12,647.11 6,561.36 6,960.96 11,830.33
Other Income 277.50 127.52 149.98 300.90 137.36 163.54 249.43
Stock Adjustment 154.12 32.50 121.62 -515.58 -43.76 -471.82 194.51
Raw Material 7,100.16 3,689.55 3,410.61 6,737.45 3,340.01 3,397.44 5,865.94
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 791.08 383.04 408.04 742.83 361.15 381.68 666.83
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 2,459.43 1,261.66 1,197.64 2,364.44 1,245.20 1,994.45 2,101.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 2,920.50 1,603.46 1,317.17 2,671.44 1,310.06 1,361.38 2,476.93
Interest 21.06 11.80 9.26 18.86 10.28 8.58 23.40
Gross Profit 3,176.94 1,719.18 1,457.89 2,953.48 1,437.14 1,516.34 2,702.96
Depreciation 311.11 158.21 152.90 295.43 148.34 147.09 234.51
Taxation 971.03 540.43 430.59 854.95 422.15 432.80 780.29
Net Profit / Loss 1,894.80 1,020.54 874.40 1,803.10 866.65 936.45 1,622.81
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 95.92 95.92 95.92 95.92 95.92 95.92 95.92
Equity Dividend Rate 870.00 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 19.75 0.00 9.12 18.80 0.00 9.76 16.92
Diluted EPS 19.75 0.00 9.12 18.80 0.00 9.76 16.92
EPS After Extra Ordinary Items
Basic EPS 19.75 0.00 9.12 18.80 0.00 9.76 16.92
Diluted EPS 19.75 0.00 9.12 18.80 0.00 9.76 16.92