23 Jul 2018 | 5:21 AM
 

Carborundum Universal Ltd. Share Price Live (BSE)
0

BSE Code: 513375 | NSE Symbol: CARBORUNIV
321.61
-1.65
(-0.51 %)
20 Jul 2018 | 03:59 PM
Change company
  • Open (Rs)
    324.65
  • Prev. close (Rs.)
    323.25
  • High (Rs.)
    325.45
  • Low (Rs.)
    320.20
  • 52W H (Rs.)
    428.00
  • 52W L (Rs.)
    311.95
  • Volume
    1021
  • MCap (Rs in Cr.)
    6,078.79

Carborundum Universal 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.) 10.49 8.77 13.13 4.34 5.07 4.80 12.25
Adjusted Cash EPS (Rs.) 16.10 13.89 17.74 9.68 9.92 8.59 15.28
Reported EPS (Rs.) 11.62 9.74 8.25 7.05 4.87 4.79 11.70
Reported Cash EPS (Rs.) 17.23 14.86 12.86 12.38 9.72 8.58 14.74
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 20.74 17.78 21.71 14.00 13.40 12.65 20.79
Book Value (Excl Rev Res) Per Share (Rs.) 20.74 17.78 21.71 14.00 13.40 12.65 20.79
Book Value (Incl Rev Res) Per Share (Rs.) 20.74 17.78 21.71 14.00 13.40 12.65 20.79
Net Operating Income Per Share (Rs.) 125.31 111.97 108.91 108.95 113.20 105.16 106.46
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.55 15.87 19.93 12.84 11.83 12.03 19.52
Gross Profit Margin (%) 12.07 11.30 15.70 7.95 7.54 8.42 16.67
Net Profit Margin (%) 9.27 8.69 7.57 6.46 4.26 4.55 10.99
Adjusted Cash Margin (%) 12.72 12.26 16.05 8.77 8.67 8.11 14.26
Adjusted Return On Net Worth (%) 12.66 11.96 20.74 7.52 8.61 8.51 24.29
Reported Return On Net Worth (%) 14.03 13.29 13.03 12.20 8.29 8.49 23.21
Return On long Term Funds (%) 19.65 18.83 28.62 16.55 14.13 14.28 30.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.03 0.05 0.17 0.19 0.22
Total Debt/Equity 0.08 0.11 0.22 0.25 0.36 0.34 0.36
Owners fund as % of total Source 0.08 0.11 0.22 0.25 0.36 0.34 0.36
Fixed Assets Turnover Ratio 1.41 1.36 1.40 1.37 1.39 1.38 1.59
LIQUIDITY RATIOS
Current Ratio 3.31 3.14 2.84 2.36 2.39 2.28 2.43
Current Ratio (Inc. ST Loans) 2.42 2.14 1.64 1.14 1.43 1.45 1.66
Quick Ratio 2.02 1.92 1.76 1.37 1.36 1.30 1.41
Inventory Turnover Ratio 20.74 17.78 21.71 14.00 13.40 12.65 20.79
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 18.59 13.75 25.48 19.91 30.50 30.03 19.43
Dividend payout Ratio (Cash Profit) 12.53 9.02 16.35 11.33 15.28 16.76 15.43
Earning Retention Ratio 79.41 84.73 83.99 67.70 70.65 70.05 81.43
Cash Earnings Retention Ratio 86.58 90.35 88.15 85.50 85.01 83.27 85.12
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.41 0.57 0.79 1.52 2.11 2.22 1.17
Financial Charges Coverage Ratio 48.17 19.77 19.14 11.43 9.71 9.20 16.09
Fin. Charges Cov.Ratio (Post Tax) 38.81 16.47 11.58 10.19 7.48 6.91 12.05
COMPONENT RATIOS
Material Cost Component(% earnings) 36.41 38.34 36.47 38.06 39.48 38.52 38.93
Selling Cost Component 0.26 0.37 0.37 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 1.41 1.36 1.40 1.37 1.39 1.38 1.59
Bonus Component In Equity Capital (%) 87.66 87.80 87.93 88.02 88.22 88.36 88.39
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,920.58 5,923.43 5,936.24 5,950.32 5,974.08 5,963.94 5,939.02
EV / Net Sales (X) 2.50 2.80 2.89 2.90 2.81 3.03 2.98
EV / EBITDA (X) 14.27 16.54 13.54 20.55 21.84 23.83 14.77
MarketCap / Sales (X) 2.55 2.86 2.95 2.95 2.85 3.07 3.03
Retention Ratios (%) 81.41 86.25 74.52 80.09 69.50 69.97 80.57
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.55 2.86 2.94 2.94 2.83 3.04 3.01
Earning Yield (%) 0.04 0.03 0.03 0.02 0.02 0.01 0.04
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.45 6.17 3.26 3.88 3.98 7.03 10.68
Adjusted Cash EPS (Rs.) 10.00 9.47 6.39 6.49 6.47 9.35 14.95
Reported EPS (Rs.) 6.45 6.17 7.88 3.88 3.98 7.83 13.29
Reported Cash EPS (Rs.) 10.00 9.47 11.01 6.49 6.47 10.15 17.57
Dividend Per Share 1.75 1.50 1.25 1.25 1.25 2.00 2.50
Operating Profit Per Share (Rs.) 11.24 10.54 7.92 7.72 8.15 11.73 19.39
Book Value (Excl Rev Res) Per Share (Rs.) 11.24 10.54 7.92 7.72 8.15 11.73 19.39
Book Value (Incl Rev Res) Per Share (Rs.) 11.24 10.54 7.92 7.72 8.15 11.73 19.39
Net Operating Income Per Share (Rs.) 74.51 68.97 62.10 61.17 58.72 60.05 98.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.08 15.27 12.75 12.62 13.88 19.53 19.58
Gross Profit Margin (%) 10.32 10.49 7.71 8.34 9.63 15.66 15.26
Net Profit Margin (%) 8.66 8.94 12.69 6.23 6.65 12.85 13.15
Adjusted Cash Margin (%) 13.10 13.32 10.02 10.43 10.83 15.35 14.80
Adjusted Return On Net Worth (%) 11.54 12.30 7.16 9.95 10.92 20.76 18.98
Reported Return On Net Worth (%) 11.54 12.30 17.29 9.95 10.92 23.13 23.64
Return On long Term Funds (%) 16.98 18.15 13.33 14.75 18.20 27.80 24.95
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.03 0.06 0.07 0.00 0.09 0.22
Total Debt/Equity 0.00 0.06 0.10 0.16 0.11 0.15 0.31
Owners fund as % of total Source 0.00 0.06 0.10 0.16 0.11 0.15 0.31
Fixed Assets Turnover Ratio 1.41 1.33 1.30 1.42 1.47 1.58 1.32
LIQUIDITY RATIOS
Current Ratio 2.43 2.22 2.47 2.50 1.81 1.70 1.56
Current Ratio (Inc. ST Loans) 2.43 1.85 1.97 1.51 1.19 1.34 1.16
Quick Ratio 1.48 1.33 1.44 1.55 1.11 0.99 0.95
Inventory Turnover Ratio 11.24 10.54 7.92 7.72 8.15 11.73 19.39
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 15.49 24.30 15.86 32.23 31.44 25.55 18.79
Dividend payout Ratio (Cash Profit) 9.99 15.83 11.35 19.24 19.32 19.70 14.21
Earning Retention Ratio 84.51 75.70 61.69 67.77 68.56 71.54 76.60
Cash Earnings Retention Ratio 90.01 84.17 80.44 80.76 80.68 78.62 83.30
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.01 0.33 0.69 0.97 0.64 0.55 1.18
Financial Charges Coverage Ratio 28.13 26.77 20.70 12.71 10.45 13.51 9.84
Fin. Charges Cov.Ratio (Post Tax) 22.54 21.04 24.82 10.42 8.41 11.92 9.08
COMPONENT RATIOS
Material Cost Component(% earnings) 46.73 47.75 48.32 49.37 47.86 46.16 47.24
Selling Cost Component 0.42 0.44 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 22.33 22.71 20.46 18.59 20.70 22.06 21.65
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 1.41 1.33 1.30 1.42 1.47 1.58 1.32
Bonus Component In Equity Capital (%) 87.80 87.93 88.02 88.22 88.36 88.39 88.61
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 6,042.78 6,039.64 6,042.83 6,037.86 6,040.62 6,039.07 6,041.67
EV / Net Sales (X) 4.30 4.65 5.17 5.26 5.49 5.37 6.53
EV / EBITDA (X) 24.52 25.33 33.57 36.71 35.29 25.66 30.18
MarketCap / Sales (X) 4.30 4.66 5.18 5.27 5.50 5.38 6.54
Retention Ratios (%) 84.51 75.70 84.14 67.77 68.56 74.45 81.21
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.30 4.64 5.15 5.23 5.45 5.33 3.23
Earning Yield (%) 0.02 0.02 0.02 0.01 0.01 0.02 0.04
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 18.90 18.87 18.84 18.82 18.78 18.75 18.74
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 0.02 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 1,545.43 1,363.92 1,173.42 1,067.54 1,084.78 1,037.90 925.70
Loan Funds
Secured Loans 11.75 15.34 37.90 214.67 147.96 196.84 113.82
Unsecured Loans 113.04 133.79 225.39 62.11 244.45 160.93 222.53
Minority Interest 61.47 65.66 62.16 57.80 69.93 73.80 77.46
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 1,750.62 1,597.58 1,517.71 1,420.94 1,565.90 1,488.22 1,358.26
USES OF FUNDS
Fixed Assets
Gross Block 1,007.09 882.40 740.64 1,465.26 1,483.88 1,353.58 1,086.96
Less : Revaluation Reserve 0.00 0.00 0.00 2.35 2.42 2.51 2.58
Less: Accum. Depreciation 271.45 177.59 81.50 672.54 587.12 509.91 425.12
Net Block 735.64 704.81 659.14 790.37 894.34 841.16 659.26
Capital Work in Progress 30.28 72.60 84.54 43.32 39.70 83.79 82.55
Investments 180.29 124.46 131.01 41.13 37.32 25.56 40.00
Net Current Assets
Current Assets, Loans and Advances 1,152.30 1,020.36 992.95 947.87 1,020.96 957.89 980.69
Less : Current Liabilities and Provisions 347.91 324.64 349.92 401.74 426.42 420.17 404.24
Total Net Current Assets 804.40 695.72 643.03 546.13 594.54 537.72 576.45
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 1,750.62 1,597.58 1,517.71 1,420.94 1,565.90 1,488.22 1,358.26
Note :
Book Value of Unquoted Investments 1.16 1.16 2.90 34.47 30.38 25.52 39.96
Market Value of Quoted Investments 14.87 12.12 17.47 0.00 0.00 1.02 0.89
Contingent liabilities 82.98 73.11 66.98 56.66 57.53 42.76 182.79
Number of Equity shares outstanding 18.90 18.87 18.84 18.82 18.78 18.75 18.74
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.87 18.84 18.82 18.78 18.75 18.74 18.69
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 1,036.16 925.86 838.70 712.37 663.28 615.28 506.88
Loan Funds
Secured Loans 1.79 20.75 20.90 62.28 59.92 87.03 155.77
Unsecured Loans 0.00 37.75 61.94 55.84 17.44 9.75 8.88
Total 1,056.82 1,003.20 940.36 849.27 759.39 730.80 690.23
USES OF FUNDS
Fixed Assets
Gross Block 529.44 862.93 816.94 789.38 743.48 674.89 625.00
Less : Revaluation Reserve 0.00 2.31 2.37 2.42 2.51 2.58 2.65
Less: Accum. Depreciation 121.34 479.57 427.61 374.73 329.34 289.56 251.79
Net Block 408.09 383.35 386.96 412.23 411.62 382.75 370.57
Capital Work in Progress 51.44 68.16 17.64 13.66 14.43 27.25 14.22
Investments 254.12 244.64 237.50 130.62 124.62 134.57 164.06
Net Current Assets
Current Assets, Loans and Advances 583.67 562.82 501.12 488.17 465.63 453.20 391.84
Less : Current Liabilities and Provisions 240.49 253.46 202.86 195.41 256.91 266.98 250.45
Total Net Current Assets 343.18 309.36 298.26 292.76 208.72 186.22 141.39
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,056.82 1,005.51 940.36 849.27 759.39 730.80 690.23
Note :
Book Value of Unquoted Investments 240.96 237.55 230.42 123.54 123.54 123.49 162.97
Market Value of Quoted Investments 163.32 156.20 149.71 102.40 88.45 131.89 84.64
Contingent liabilities 223.18 325.42 360.95 483.22 329.30 377.87 360.36
Number of Equity shares outstanding 18.87 18.84 18.82 18.78 18.75 18.74 9.35
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,367.76 2,112.49 2,051.66 2,050.17 2,125.34 1,971.40 1,995.00
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 24.37 -0.24 1.34 11.18 -21.16 21.86 -64.49
Total Income 2,392.13 2,112.25 2,053.00 2,061.36 2,104.19 1,993.26 1,930.51
EXPENDITURE :
Raw Materials 646.53 623.33 569.18 611.94 677.74 606.92 632.87
Excise Duty 27.41 119.86 0.00 112.42 0.00 100.03 88.87
Power and Fuel Cost 327.47 252.52 242.12 303.56 336.22 284.99 260.48
Other Manufacturing Expenses 327.47 252.52 242.12 303.56 336.22 284.99 260.48
Employee Cost 310.91 273.51 251.92 275.44 289.96 262.73 234.36
Selling and Administration Expenses 6.22 7.89 7.73 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 1,646.01 1,529.61 1,313.06 1,606.91 1,640.15 1,539.65 1,477.06
Profit before Interest, Depreciation and Tax 1,015.70 900.52 763.55 1,490.60 1,512.05 1,380.78 1,111.96
Interest and Financial Charges 8.61 18.12 22.90 25.34 28.18 27.21 25.00
Profit before Depreciation and Tax 1,007.09 882.40 740.64 1,465.26 1,483.88 1,353.58 1,086.96
Depreciation 106.00 96.48 86.82 100.37 91.07 71.09 56.93
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 321.62 261.86 236.87 214.76 150.69 151.70 310.09
Tax 102.03 78.08 81.41 82.16 59.19 61.93 90.79
Profit After Tax 219.59 183.78 155.46 132.60 91.50 89.78 219.30
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. 219.59 183.78 155.46 132.60 91.50 89.78 219.30
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 805.52 667.71 708.64 699.16 615.76 572.68 640.82
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 33.04 18.86 37.67 23.53 23.46 23.44 37.48
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 1.16 1.16 2.90 34.47 30.38 25.52 39.96
Extraordinary Items 0.60 -3.13 -0.55 56.50 0.00 0.00 2.43
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,405.69 1,299.28 1,168.68 1,148.60 1,100.89 1,125.37 925.29
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 1.20 -6.96 -16.14 -8.50 -0.99 -16.54 -21.94
Total Income 1,406.89 1,292.31 1,152.55 1,140.10 1,099.90 1,108.84 903.34
EXPENDITURE :
Raw Materials 512.07 488.61 452.84 459.08 417.11 428.30 364.58
Excise Duty 114.09 102.35 99.26 0.00 0.00 0.00 0.00
Power and Fuel Cost 129.81 117.52 122.39 118.15 116.87 104.94 85.70
Other Manufacturing Expenses 129.81 117.52 122.39 118.15 116.87 104.94 85.70
Employee Cost 153.27 141.45 129.59 125.85 112.20 107.60 94.66
Selling and Administration Expenses 5.97 5.75 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 1,045.02 973.19 926.46 821.22 763.06 745.78 630.63
Profit before Interest, Depreciation and Tax 538.20 871.83 825.64 802.32 759.85 692.31 645.34
Interest and Financial Charges 8.76 8.90 8.70 12.94 16.38 17.42 20.34
Profit before Depreciation and Tax 529.44 862.93 816.94 789.38 743.48 674.89 625.00
Depreciation 66.94 62.16 58.83 49.14 46.74 43.55 39.99
Profit Before Tax 170.71 167.33 199.40 102.41 108.04 189.39 164.34
Tax 48.93 51.05 51.07 29.63 33.50 42.72 40.08
Profit After Tax 121.78 116.28 148.33 72.78 74.53 146.67 124.26
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 459.05 416.90 377.35 280.38 259.56 330.79 288.29
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 17.29 27.84 22.33 20.56 19.90 32.32 20.66
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 240.96 237.55 230.42 123.54 123.54 123.49 162.97
Extraordinary Items 0.00 0.00 86.92 0.00 0.00 14.99 24.47
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 96.07 46.93 60.41 73.83 64.79 26.35 12.12
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 322.70 258.03 171.43 160.08 174.03 111.93 121.14
Adjustments :
Depreciation 0.00 50.45 41.27 35.12 30.03 19.50 15.72
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 -23.20 -0.47 -29.21 -56.75 -6.96 -2.98
P/L on Sales of Invest 0.00 -0.14 0.00 0.00 -11.94 0.00 -32.40
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 -31.24 -8.84 -40.34 -111.62 -17.89 -30.35
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 56.19 1.02 5.68 214.13 15.61 16.12
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 27.10 30.75 32.38 18.90 7.59 3.06
Direct Taxes Paid 0.00 -41.45 -42.92 -44.82 -30.60 -25.78 -26.01
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 0.02 0.00 0.07 2.94 0.14 3.75
Prior Year's Taxation 0.00 0.00 -10.37 -0.53 -1.48 -0.68 -0.07
Gain on Forex Exch. Transactions 0.00 1.02 1.74 -7.36 4.50 -0.51 0.67
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 239.07 205.49 200.90 56.22 62.24 81.14 53.48
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -79.84 -59.02 -89.47 -102.52 -112.80 -76.67
Sale of Fixed Assets 0.00 24.72 1.57 31.00 61.57 17.25 4.30
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 -47.94 -18.06 -62.72 -278.61 -164.34 -214.27
Sale of Investments 0.00 49.74 2.47 21.32 25.12 123.36 250.99
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.29 1.38 2.21 0.88 0.19 0.56
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 -101.22 -54.44 -80.12 -84.42 -326.13 -142.31 -33.63
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 5.58 -43.23 177.03 229.54 124.57 55.62
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 -21.59 2.29 51.07 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 0.03 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 -27.12 -42.28 -28.47 -18.72 -21.47 -32.13
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -52.91 -24.33 -31.03 -16.30 -7.24 -6.26
Others -86.47 0.00 -2.86 -1.14 1.76 1.52 -3.10
Net Cash used in Financing Activities -86.47 -128.18 -134.26 14.78 246.70 84.71 -9.11
Net Inc./(Dec.) in Cash and Cash Equivalent 51.38 22.86 -13.48 -13.42 -17.18 23.54 10.74
Cash and Cash Equivalents at End of the year 147.45 69.79 46.93 60.41 47.60 49.89 22.85
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 8.44 5.57 10.59 7.80 18.73 6.91 5.49
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 170.71 167.33 199.40 102.41 108.04 189.39 164.34
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 0.00 0.00 105.56 98.08 117.89 135.73 115.55
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 0.00 0.00 -53.23 -39.69 -53.00 -9.32 -4.33
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 0.00 0.00 -57.37 -55.60 -75.81 -114.60 -109.81
Net Cash used in Financing Activities 0.00 0.00 -57.37 -55.60 -75.81 -114.60 -109.81
Net Inc./(Dec.) in Cash and Cash Equivalent -1.74 2.87 -5.05 2.79 -10.92 11.82 1.42
Cash and Cash Equivalents at End of the year 6.70 8.44 5.55 10.59 7.80 18.73 6.91
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 649.54 611.59 587.10 519.53 559.94 527.30 519.75
Other Income 4.55 3.35 4.48 10.54 -4.68 -1.04 7.66
Stock Adjustment 7.38 1.54 25.08 -9.63 1.87 0.22 -1.08
Raw Material 152.59 184.25 161.75 147.94 164.48 150.15 151.64
Power And Fuel 89.58 83.49 76.79 77.61 66.65 68.35 58.35
Employee Expenses 80.10 78.98 76.14 75.69 69.53 69.46 67.11
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 138.34 139.38 122.41 125.68 129.68 125.00 122.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 115.80 104.68 105.81 72.35 98.32 88.63 83.40
Interest 2.35 1.82 2.38 2.06 4.17 4.03 5.22
Gross Profit 118.00 106.21 107.91 80.83 89.47 83.56 85.84
Depreciation 27.63 26.92 25.78 25.66 24.84 24.31 23.94
Taxation 31.36 26.78 26.81 17.08 22.37 18.05 19.29
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 59.01 52.51 55.32 38.09 42.26 41.20 42.61
Minority Interest 2.88 -2.17 -3.09 -1.61 -1.95 -2.63 -1.32
Share Of P/L Of Associates 3.89 3.96 3.13 3.68 4.05 5.17 5.39
Net P/L After Minority Interest and Share Of Associates 65.78 54.30 55.36 40.16 44.36 43.74 46.68
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.90 18.89 18.88 18.87 18.87 18.86 18.86
EPS Before Extra Ordinary Items
Basic EPS 3.49 2.88 2.93 2.13 2.35 2.32 2.48
Diluted EPS 3.48 2.87 2.93 2.12 2.35 2.31 2.47
EPS After Extra Ordinary Items
Basic EPS 3.49 2.88 2.93 2.13 2.35 2.32 2.48
Diluted EPS 3.48 2.87 2.93 2.12 2.35 2.31 2.47
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 449.33 411.45 389.45 326.00 382.18 333.46 355.29
Other Income 11.96 8.02 1.55 9.51 20.49 3.88 0.93
Stock Adjustment 10.64 -2.39 20.71 -15.18 13.80 -9.23 -3.23
Raw Material 157.03 159.70 137.55 125.34 131.13 121.87 132.26
Power And Fuel 46.45 41.65 36.53 37.74 34.51 33.98 30.48
Employee Expenses 44.31 45.65 42.66 41.58 37.37 39.49 38.59
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 91.78 88.40 73.51 72.14 86.51 79.97 75.38
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 81.73 64.17 66.34 37.27 58.03 49.37 56.72
Interest 0.58 0.17 0.52 0.20 2.04 2.04 2.47
Gross Profit 93.11 72.02 67.37 46.58 76.48 51.21 55.18
Depreciation 19.14 18.58 18.25 17.92 16.85 16.86 16.81
Taxation 21.03 15.86 16.79 8.03 14.23 10.51 12.36
Net Profit / Loss 52.94 37.58 32.33 20.63 45.40 23.84 26.01
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 18.90 18.89 18.88 18.87 18.87 18.86 18.86
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 2.80 1.99 1.71 1.09 2.41 1.26 1.38
Diluted EPS 2.80 1.98 1.71 1.09 2.40 1.26 1.38
EPS After Extra Ordinary Items
Basic EPS 2.80 1.99 1.71 1.09 2.41 1.26 1.38
Diluted EPS 2.80 1.98 1.71 1.09 2.40 1.26 1.38
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,367.76 1,261.13 1,106.63 2,112.48 1,087.24 1,025.24 2,084.34
Other Income 22.92 7.90 15.02 3.36 -5.72 9.08 33.13
Stock Adjustment 24.37 8.92 15.45 -0.24 2.09 -2.33 -0.08
Raw Material 646.53 336.84 309.69 623.33 314.63 308.70 604.14
Power And Fuel 327.47 173.07 154.40 252.52 135.00 117.52 253.50
Employee Expenses 310.91 159.08 151.83 273.51 138.99 134.52 271.52
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 525.81 277.72 248.09 497.63 254.68 242.95 508.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 398.64 220.48 178.16 354.01 186.95 167.06 327.91
Interest 8.61 4.17 4.44 18.12 8.20 9.92 22.73
Gross Profit 412.95 224.21 188.74 339.25 173.03 166.22 338.31
Depreciation 105.99 54.55 51.44 96.48 49.15 47.33 94.43
Taxation 102.03 58.14 43.89 78.08 40.42 37.66 89.53
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 204.93 111.52 93.41 164.69 83.46 81.23 154.35
Minority Interest -3.99 0.71 -4.70 -8.91 -4.58 -4.33 -11.56
Share Of P/L Of Associates 14.66 7.85 6.81 19.09 9.22 9.87 0.00
Net P/L After Minority Interest and Share Of Associates 215.60 120.08 95.52 174.87 88.10 86.77 142.79
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.90 18.90 18.88 18.87 18.87 18.86 18.84
EPS Before Extra Ordinary Items
Basic EPS 11.42 0.00 5.06 9.28 0.00 4.61 7.58
Diluted EPS 11.39 0.00 5.05 9.25 0.00 4.59 7.57
EPS After Extra Ordinary Items
Basic EPS 11.42 0.00 5.06 9.28 0.00 4.61 7.58
Diluted EPS 11.39 0.00 5.05 9.25 0.00 4.59 7.57
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 1,576.23 860.78 715.45 1,405.68 715.64 690.04 1,299.28
Other Income 31.04 19.98 11.06 31.40 24.37 7.03 39.93
Stock Adjustment 13.78 8.25 5.53 1.20 4.57 -3.37 -6.96
Raw Material 579.62 316.73 262.89 512.07 253.00 259.07 488.61
Power And Fuel 162.37 88.10 74.27 129.81 68.49 61.32 117.52
Employee Expenses 174.20 89.96 84.24 153.27 76.86 76.41 141.45
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 325.83 180.18 145.65 312.52 166.48 146.04 284.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 249.51 145.90 103.61 215.00 107.40 107.60 198.46
Interest 1.47 0.75 0.72 8.76 4.08 4.68 8.90
Gross Profit 279.08 165.13 113.95 237.64 127.69 109.95 229.49
Depreciation 73.89 37.72 36.17 66.94 33.71 33.23 62.16
Taxation 61.71 36.89 24.82 48.93 24.74 24.19 51.05
Net Profit / Loss 143.48 90.52 52.96 121.77 69.24 52.53 116.28
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 18.90 18.90 18.88 18.87 18.87 18.86 18.84
Equity Dividend Rate 225.00 0.00 0.00 175.00 0.00 0.00 150.00
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 7.60 0.00 2.81 6.46 0.00 2.79 6.18
Diluted EPS 7.58 0.00 2.80 6.44 0.00 2.78 6.16
EPS After Extra Ordinary Items
Basic EPS 7.60 0.00 2.81 6.46 0.00 2.79 6.18
Diluted EPS 7.58 0.00 2.80 6.44 0.00 2.78 6.16