18 Oct 2018 | 9:15 AM
 

CCL Products India Ltd. Share Price Live (BSE)
0

BSE Code: 519600 | NSE Symbol: CCL
240.00
-4.00
(-1.63 %)
17 Oct 2018 | 03:46 PM
Change company
  • Open (Rs)
    244.15
  • Prev. close (Rs.)
    244.00
  • High (Rs.)
    245.20
  • Low (Rs.)
    239.90
  • 52W H (Rs.)
    354.60
  • 52W L (Rs.)
    237.00
  • Volume
    3426
  • MCap (Rs in Cr.)
    3,192.68

CCL Products India 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.) 11.14 10.12 7.06 4.84 35.65 27.25 19.88
Adjusted Cash EPS (Rs.) 13.70 12.61 9.08 7.03 57.18 42.35 34.36
Reported EPS (Rs.) 11.14 10.12 7.06 4.84 35.65 27.25 19.88
Reported Cash EPS (Rs.) 13.70 12.61 9.08 7.03 57.18 42.35 34.36
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 17.96 17.45 12.87 10.76 92.97 65.20 48.67
Book Value (Excl Rev Res) Per Share (Rs.) 17.96 17.45 12.87 10.76 92.97 65.20 48.67
Book Value (Incl Rev Res) Per Share (Rs.) 17.96 17.45 12.87 10.76 92.97 65.20 48.67
Net Operating Income Per Share (Rs.) 85.45 73.41 66.19 53.88 489.17 377.25 273.53
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.01 23.76 19.44 19.96 19.00 17.28 17.79
Gross Profit Margin (%) 18.01 20.36 16.40 15.90 14.60 13.27 12.49
Net Profit Margin (%) 13.03 13.78 10.67 8.98 7.28 7.18 7.07
Adjusted Cash Margin (%) 15.96 17.16 13.67 12.99 11.65 11.17 12.23
Adjusted Return On Net Worth (%) 20.01 21.41 22.29 18.25 17.03 15.11 12.18
Reported Return On Net Worth (%) 20.01 21.41 22.29 18.25 17.03 15.11 12.18
Return On long Term Funds (%) 22.74 31.71 28.79 23.91 24.04 19.95 17.62
LEVERAGE RATIOS
Long Term Debt / Equity 0.25 0.00 0.21 0.38 0.45 0.44 0.44
Total Debt/Equity 0.42 0.16 0.44 0.68 0.93 1.04 1.02
Owners fund as % of total Source 0.42 0.16 0.44 0.68 0.93 1.04 1.02
Fixed Assets Turnover Ratio 1.28 1.40 1.47 1.27 1.27 1.08 0.83
LIQUIDITY RATIOS
Current Ratio 6.27 3.81 2.34 2.45 2.54 2.69 2.67
Current Ratio (Inc. ST Loans) 1.58 1.44 1.07 0.94 0.83 0.59 0.60
Quick Ratio 4.12 2.28 1.24 1.41 1.35 1.24 1.44
Inventory Turnover Ratio 17.96 17.45 12.87 10.76 92.97 65.20 48.67
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 27.02 11.89 25.55 28.99 16.29 21.32 11.69
Dividend payout Ratio (Cash Profit) 21.96 9.54 19.88 19.97 10.16 13.72 6.76
Earning Retention Ratio 72.98 88.11 74.45 71.01 83.71 78.68 88.31
Cash Earnings Retention Ratio 78.04 90.46 80.12 80.03 89.84 86.28 93.24
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.69 0.60 1.52 2.57 3.39 4.44 4.82
Financial Charges Coverage Ratio 31.14 20.88 12.80 8.54 5.44 6.00 4.68
Fin. Charges Cov.Ratio (Post Tax) 24.28 16.02 9.87 6.48 4.30 4.79 3.87
COMPONENT RATIOS
Material Cost Component(% earnings) 67.60 60.36 67.70 64.43 66.64 66.27 70.74
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 1.28 1.40 1.47 1.27 1.27 1.08 0.83
Bonus Component In Equity Capital (%) 50.00 50.00 50.00 50.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,147.14 3,174.55 3,164.71 3,157.02 3,181.99 3,185.70 3,150.35
EV / Net Sales (X) 2.77 3.25 3.59 4.40 4.89 6.35 8.66
EV / EBITDA (X) 12.91 13.61 18.16 21.66 25.34 35.75 42.27
MarketCap / Sales (X) 2.81 3.27 3.62 4.45 4.90 6.36 8.77
Retention Ratios (%) 72.98 88.11 74.45 71.01 83.71 78.68 88.31
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.81 3.27 3.62 4.45 0.49 0.64 0.88
Earning Yield (%) 0.05 0.04 0.03 0.02 0.15 0.11 0.08
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.35 7.44 6.16 5.61 5.51 41.04 27.46
Adjusted Cash EPS (Rs.) 8.19 8.24 6.90 6.32 6.48 52.97 39.38
Reported EPS (Rs.) 7.35 7.44 6.16 5.61 5.51 41.04 27.46
Reported Cash EPS (Rs.) 8.19 8.24 6.90 6.32 6.48 52.97 39.38
Dividend Per Share 2.50 3.50 1.50 1.50 1.20 5.00 5.00
Operating Profit Per Share (Rs.) 12.38 12.74 10.49 9.62 9.59 80.63 60.46
Book Value (Excl Rev Res) Per Share (Rs.) 12.38 12.74 10.49 9.62 9.59 80.63 60.46
Book Value (Incl Rev Res) Per Share (Rs.) 12.38 12.74 10.49 9.62 9.59 80.63 60.46
Net Operating Income Per Share (Rs.) 61.89 53.18 50.91 50.51 45.94 439.63 367.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.99 23.95 20.60 19.04 20.87 18.33 16.43
Gross Profit Margin (%) 18.63 22.44 19.15 17.64 18.74 15.62 13.19
Net Profit Margin (%) 11.87 13.99 12.10 11.11 11.98 9.33 7.44
Adjusted Cash Margin (%) 13.17 15.47 13.53 12.49 14.08 12.01 10.67
Adjusted Return On Net Worth (%) 16.44 18.41 18.34 18.44 20.66 18.20 14.43
Reported Return On Net Worth (%) 16.44 18.41 18.34 18.44 20.66 18.20 14.43
Return On long Term Funds (%) 20.27 29.75 29.22 29.61 32.17 29.40 25.51
LEVERAGE RATIOS
Long Term Debt / Equity 0.31 0.00 0.00 0.00 0.01 0.05 0.02
Total Debt/Equity 0.52 0.18 0.26 0.23 0.31 0.46 0.52
Owners fund as % of total Source 0.52 0.18 0.26 0.23 0.31 0.46 0.52
Fixed Assets Turnover Ratio 1.07 1.18 1.28 1.40 1.35 1.42 1.32
LIQUIDITY RATIOS
Current Ratio 5.06 4.87 3.71 2.75 2.86 3.32 2.85
Current Ratio (Inc. ST Loans) 1.20 1.26 0.91 0.95 0.79 0.79 0.63
Quick Ratio 3.22 2.88 2.43 1.44 1.46 1.68 1.34
Inventory Turnover Ratio 12.38 12.74 10.49 9.62 9.59 80.63 60.46
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 40.94 16.17 40.58 26.72 21.79 12.18 18.20
Dividend payout Ratio (Cash Profit) 36.72 14.60 36.23 23.72 18.51 9.43 12.69
Earning Retention Ratio 59.06 83.83 59.42 73.28 78.21 87.82 81.80
Cash Earnings Retention Ratio 63.28 85.40 63.77 76.28 81.49 90.57 87.31
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.83 0.90 1.25 1.11 1.28 1.97 2.49
Financial Charges Coverage Ratio 27.22 24.99 32.68 22.93 17.64 9.08 7.07
Fin. Charges Cov.Ratio (Post Tax) 18.59 17.06 22.37 15.91 12.84 6.89 5.53
COMPONENT RATIOS
Material Cost Component(% earnings) 67.52 59.94 63.64 66.35 64.66 66.48 67.16
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 89.63 90.36 93.95 89.59 90.71 90.42 94.40
Import Comp. in Raw Mat. Consumed 0.00 0.00 84.74 77.36 81.29 73.50 69.14
Long term assets / Total Assets 1.07 1.18 1.28 1.40 1.35 1.42 1.32
Bonus Component In Equity Capital (%) 50.00 50.00 50.00 50.00 50.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,183.31 3,185.78 3,187.49 3,188.31 3,186.36 3,188.94 3,186.98
EV / Net Sales (X) 3.87 4.50 4.71 4.74 5.21 5.45 6.51
EV / EBITDA (X) 18.87 18.67 22.70 24.65 24.81 29.34 38.98
MarketCap / Sales (X) 3.88 4.51 4.71 4.75 5.22 5.46 6.52
Retention Ratios (%) 59.06 83.83 59.42 73.28 78.21 87.82 81.80
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.88 4.51 4.71 4.75 5.22 0.55 0.65
Earning Yield (%) 0.03 0.03 0.03 0.02 0.02 0.17 0.11
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 26.61 26.61 26.61 26.61 26.61 13.30 13.30
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 713.33 601.70 483.19 394.97 326.18 265.08 226.44
Loan Funds
Secured Loans 308.36 101.02 158.80 183.68 240.39 257.97 249.87
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 1,048.30 729.32 668.59 605.26 593.18 536.35 489.61
USES OF FUNDS
Fixed Assets
Gross Block 434.09 421.86 638.66 530.69 525.17 465.21 363.33
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 62.96 28.57 221.35 190.72 164.04 130.81 105.91
Net Block 371.13 393.28 417.31 339.97 361.13 334.40 257.42
Capital Work in Progress 226.39 0.16 0.00 53.43 38.88 0.00 93.66
Investments 1.48 1.51 1.50 1.50 1.56 1.50 1.50
Net Current Assets
Current Assets, Loans and Advances 534.56 453.22 382.46 366.82 323.45 330.62 218.20
Less : Current Liabilities and Provisions 85.25 118.86 132.67 156.46 131.85 130.18 81.17
Total Net Current Assets 449.31 334.37 249.79 210.36 191.61 200.45 137.04
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 1,048.30 729.32 668.59 605.26 593.18 536.35 489.61
Note :
Book Value of Unquoted Investments 1.48 1.48 1.48 1.48 1.54 1.48 1.48
Market Value of Quoted Investments 0.00 0.00 0.80 0.04 0.03 0.05 0.00
Contingent liabilities 93.42 154.68 224.03 159.28 194.81 189.02 190.74
Number of Equity shares outstanding 13.30 13.30 13.30 13.30 13.30 1.33 1.33
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 26.61 26.61 26.61 26.61 26.61 13.30 13.30
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 568.05 510.95 420.10 378.18 327.87 286.59 239.73
Loan Funds
Secured Loans 308.36 98.45 114.47 93.31 109.95 138.54 130.63
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 903.02 636.00 561.18 498.10 464.42 438.44 383.67
USES OF FUNDS
Fixed Assets
Gross Block 233.40 225.51 351.28 300.91 297.17 290.34 311.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 21.77 10.60 141.96 132.15 122.40 109.58 97.44
Net Block 211.63 214.91 209.32 168.77 174.77 180.76 213.96
Capital Work in Progress 213.43 0.16 0.00 6.75 0.21 0.00 0.23
Investments 157.89 153.92 150.96 150.96 138.62 80.04 37.55
Net Current Assets
Current Assets, Loans and Advances 398.87 335.96 274.99 269.81 231.96 254.12 203.42
Less : Current Liabilities and Provisions 78.79 68.93 74.10 98.19 81.13 76.48 71.49
Total Net Current Assets 320.07 267.03 200.90 171.62 150.82 177.64 131.93
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 903.02 636.00 561.18 498.10 464.42 438.44 383.67
Note :
Book Value of Unquoted Investments 157.89 153.89 150.95 150.95 138.61 80.02 37.54
Market Value of Quoted Investments 0.00 0.00 0.52 0.04 0.03 0.94 0.00
Contingent liabilities 93.42 154.68 321.54 159.20 194.81 189.02 190.74
Number of Equity shares outstanding 13.30 13.30 13.30 13.30 13.30 1.33 1.33
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,136.67 976.49 932.12 880.57 716.82 650.73 501.85
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -28.94 7.86 0.93 -11.37 5.08 -12.15 3.77
Total Income 1,107.73 984.35 933.05 869.20 721.90 638.58 505.62
EXPENDITURE :
Raw Materials 719.51 544.06 546.54 555.33 419.98 396.68 299.43
Excise Duty 1.33 6.67 3.29 5.38 4.70 4.60 0.00
Power and Fuel Cost 43.26 35.72 41.83 41.61 38.34 40.95 25.29
Other Manufacturing Expenses 43.26 35.72 41.83 41.61 38.34 40.95 25.29
Employee Cost 47.49 40.13 33.11 27.94 25.83 21.22 14.65
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 854.84 662.30 666.60 671.87 527.18 504.42 364.67
Profit before Interest, Depreciation and Tax 441.91 433.03 649.48 544.30 542.23 488.28 378.17
Interest and Financial Charges 7.83 11.17 10.82 13.61 17.06 23.07 14.85
Profit before Depreciation and Tax 434.09 421.86 638.66 530.69 525.17 465.21 363.33
Depreciation 34.09 33.25 28.38 26.82 29.10 28.64 20.10
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 201.83 188.91 166.76 133.82 99.57 73.85 54.18
Tax 53.70 54.35 44.64 39.84 35.15 26.42 17.93
Profit After Tax 148.13 134.56 122.12 93.98 64.42 47.43 36.24
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. 148.13 134.56 122.12 93.98 64.42 47.43 36.24
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 448.75 316.36 214.18 146.08 101.11 74.42 44.73
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 40.03 16.01 33.26 19.95 15.96 6.65 6.65
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 1.48 1.48 1.48 1.48 1.54 1.48 1.48
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 823.32 707.39 677.19 671.98 611.10 584.83 489.36
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -16.77 -4.26 5.18 0.55 -2.07 -0.38 5.03
Total Income 806.55 703.13 682.36 672.53 609.02 584.44 494.39
EXPENDITURE :
Raw Materials 514.02 384.75 395.45 411.14 357.25 353.25 295.52
Excise Duty 1.33 6.67 3.29 5.38 4.70 4.60 0.00
Power and Fuel Cost 32.17 27.73 30.93 33.91 33.73 37.15 25.18
Other Manufacturing Expenses 32.17 27.73 30.93 33.91 33.73 37.15 25.18
Employee Cost 37.26 33.27 26.97 23.25 21.87 17.47 13.10
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 616.95 480.13 487.57 507.59 451.28 449.62 358.97
Profit before Interest, Depreciation and Tax 239.60 232.33 355.57 306.56 304.46 302.31 322.96
Interest and Financial Charges 6.20 6.83 4.30 5.64 7.28 11.96 11.56
Profit before Depreciation and Tax 233.40 225.51 351.28 300.91 297.17 290.34 311.40
Depreciation 11.22 10.67 9.84 9.45 12.96 15.88 15.85
Profit Before Tax 151.25 153.11 126.26 114.24 108.21 80.84 54.34
Tax 53.49 54.14 44.32 39.57 34.95 26.25 17.81
Profit After Tax 97.76 98.98 81.94 74.66 73.26 54.59 36.53
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 320.67 238.66 171.92 143.99 118.34 82.82 45.96
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 40.03 16.01 26.49 15.89 13.25 5.57 5.57
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 157.89 153.89 150.95 150.95 138.61 80.02 37.54
Extraordinary Items 0.00 0.00 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 Mar 2006
Cash and Cash Equivalents at Beginning of the year 40.99 3.01 9.24 9.12 8.37 15.04 7.09
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 54.18 39.32 36.47 21.79 36.58 40.83 39.07
Adjustments :
Depreciation 0.00 19.26 14.30 14.36 12.08 6.81 4.44
Interest (Net) 0.00 15.94 -9.89 19.25 11.51 9.21 3.93
Dividend Received 0.00 -0.12 0.00 -0.01 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.01 0.00 0.01 0.10 0.03 0.00
P/L on Sales of Invest 0.00 -2.79 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 -7.06 5.92 -11.37 13.56 -21.82 -12.78
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -8.44 -1.80 -10.88 9.88 9.49 4.07
Loans and Advances 0.00 -5.17 -6.00 18.71 -15.98 9.24 -20.41
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 -10.68 16.24 -1.02 -7.80 -6.92 -3.84
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 -6.40 -0.38 -1.12 -1.24 0.95 -1.03
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 13.09 19.63 39.70 43.21 36.23 22.86 1.59
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -43.70 -44.82 -15.22 -25.50 -125.75 -51.74
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.17 0.04 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 9.00 10.26 -10.39 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 0.53 0.89 1.02 1.15 0.87 0.47
Dividend Received 0.00 -0.12 0.00 -0.01 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 -56.26 -33.20 -32.49 -23.23 -22.15 -123.84 -51.26
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 75.34 35.03 13.00 11.07 96.85 43.44
Proceed from Bank Borrowings 0.00 25.78 19.62 27.80 20.19 18.82 19.31
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 4.40
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 -2.00 -1.37 -6.65 -7.65 -3.20 -7.68
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -5.26 -6.35 -7.74 -3.72 -2.29 -0.09
Others 7.82 -0.33 -0.23 -1.13 0.00 0.00 0.00
Net Cash used in Financing Activities 7.82 51.55 -10.28 -19.86 -13.33 94.31 57.62
Net Inc./(Dec.) in Cash and Cash Equivalent -35.35 37.98 -3.08 0.12 0.75 -6.67 7.95
Cash and Cash Equivalents at End of the year 5.64 40.99 6.16 9.24 9.12 8.37 15.04
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 5.12 3.66 3.03 4.98 2.40 4.36 4.53
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 151.25 153.11 126.26 114.24 108.21 80.84 54.34
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 72.04 55.45 107.17 64.43 85.36 55.89 16.67
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 -239.50 -21.96 -76.77 -22.62 -39.80 -50.24 -3.02
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 169.88 -32.03 -29.58 -43.77 -42.98 -7.60 -13.82
Net Cash used in Financing Activities 169.88 -32.03 -29.58 -43.77 -42.98 -7.60 -13.82
Net Inc./(Dec.) in Cash and Cash Equivalent 2.42 1.46 0.82 -1.95 2.58 -1.96 -0.18
Cash and Cash Equivalents at End of the year 7.54 5.12 3.85 3.03 4.98 2.40 4.36
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 294.45 273.99 296.37 245.43 296.97 286.63 142.31
Other Income 0.33 0.41 0.26 2.55 0.26 0.19 0.36
Stock Adjustment -9.25 -1.25 -22.71 -12.73 32.14 -1.04 -7.06
Raw Material 185.56 155.98 207.62 166.55 147.17 149.54 88.67
Power And Fuel 0.00 0.00 0.00 0.00 0.00 12.38 6.92
Employee Expenses 12.55 12.20 11.35 10.05 10.89 13.99 6.84
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 41.89 42.59 42.55 35.87 42.81 34.60 18.35
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 63.69 64.47 57.56 45.69 63.97 77.15 28.57
Interest 2.39 1.85 2.10 1.77 3.66 2.52 2.11
Gross Profit 61.63 63.02 55.71 46.48 60.56 74.82 26.83
Depreciation 9.43 8.42 8.61 8.31 7.62 8.66 8.57
Taxation 12.73 14.17 13.68 11.13 17.67 20.33 5.30
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 39.46 40.42 33.43 27.04 35.27 45.82 12.96
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 39.46 40.42 33.43 27.04 35.27 45.82 12.96
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.61 26.61 26.61 26.61 26.61 26.61 26.61
EPS Before Extra Ordinary Items
Basic EPS 2.97 3.04 2.82 2.03 2.65 3.44 0.97
Diluted EPS 2.97 3.04 2.82 2.03 2.65 3.44 0.97
EPS After Extra Ordinary Items
Basic EPS 2.97 3.04 2.82 2.03 2.65 3.44 0.97
Diluted EPS 2.97 3.04 2.82 2.03 2.65 3.44 0.97
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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 218.44 224.80 203.62 216.69 178.22 208.30 225.81
Other Income 0.25 0.88 0.39 0.25 2.49 0.25 0.19
Stock Adjustment -13.56 0.59 -4.88 -6.61 -5.87 1.85 3.33
Raw Material 147.66 141.61 121.95 137.39 113.08 112.01 109.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 9.48
Employee Expenses 9.25 10.38 9.51 9.13 8.23 8.80 12.17
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 33.14 30.54 30.84 33.17 29.62 35.86 29.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 41.95 41.69 46.20 43.60 33.17 49.80 61.93
Interest 2.35 1.78 1.56 1.71 1.15 2.93 1.18
Gross Profit 39.85 40.79 45.03 42.14 34.51 47.11 60.95
Depreciation 2.99 2.86 2.81 2.80 2.75 2.70 2.71
Taxation 12.73 14.51 14.17 13.68 11.13 17.46 20.33
Net Profit / Loss 24.13 23.42 28.05 25.67 20.63 26.95 37.90
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 26.61 26.61 26.61 26.61 26.61 26.61 26.61
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 1.81 1.76 2.11 1.93 1.55 2.03 2.85
Diluted EPS 1.81 1.76 2.11 1.93 1.55 2.03 2.85
EPS After Extra Ordinary Items
Basic EPS 1.81 1.76 2.11 1.93 1.55 2.03 2.85
Diluted EPS 1.81 1.76 2.11 1.93 1.55 2.03 2.85
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,138.00 594.87 543.13 983.16 583.60 392.89 932.12
Other Income 4.85 2.04 2.81 1.23 0.45 0.77 1.22
Stock Adjustment -28.94 6.50 -35.44 7.86 31.09 -23.23 0.93
Raw Material 719.51 345.34 374.17 544.06 296.71 247.35 546.54
Power And Fuel 0.00 0.00 0.00 0.00 12.38 19.19 52.41
Employee Expenses 47.49 26.09 21.40 40.13 24.88 15.50 33.11
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 161.04 81.29 79.76 159.00 77.41 43.16 94.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 238.89 135.64 103.25 232.11 141.12 90.92 204.73
Interest 7.83 3.96 3.87 11.17 6.18 4.99 10.82
Gross Profit 235.91 133.72 102.19 222.16 135.39 86.70 195.14
Depreciation 34.09 17.17 16.92 33.25 16.29 16.96 28.38
Taxation 53.70 28.89 24.81 54.35 38.01 16.52 44.64
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 148.13 87.67 60.46 134.56 81.09 53.22 122.12
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 148.13 87.67 60.46 134.56 81.09 53.22 122.12
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.61 26.61 26.61 26.61 26.61 26.61 26.61
EPS Before Extra Ordinary Items
Basic EPS 11.14 0.00 4.86 10.12 0.00 4.00 9.18
Diluted EPS 11.14 0.00 4.86 10.12 0.00 4.00 9.18
EPS After Extra Ordinary Items
Basic EPS 11.14 0.00 4.86 10.12 0.00 4.00 9.18
Diluted EPS 11.14 0.00 4.86 10.12 0.00 4.00 9.18
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 824.66 428.42 396.24 707.39 434.12 273.27 677.19
Other Income 4.02 1.28 2.74 1.17 0.44 0.74 0.87
Stock Adjustment -16.77 -4.29 -12.48 -4.26 5.18 -9.44 5.18
Raw Material 514.02 263.55 250.47 384.75 221.49 163.25 395.45
Power And Fuel 0.00 0.00 0.00 0.00 9.48 13.43 34.14
Employee Expenses 37.26 19.90 17.36 33.52 20.97 12.55 26.97
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 125.50 61.37 64.12 124.06 65.27 35.88 75.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 164.65 87.88 76.77 169.33 111.73 57.60 139.53
Interest 6.20 3.34 2.86 6.83 4.11 2.72 4.30
Gross Profit 162.48 85.82 76.65 163.67 108.06 55.62 136.10
Depreciation 11.22 5.68 5.55 10.67 5.42 5.25 9.84
Taxation 53.49 28.68 24.81 54.31 37.79 16.52 44.32
Net Profit / Loss 97.76 51.46 46.30 98.69 64.85 33.85 81.94
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 26.61 26.61 26.61 26.61 26.61 26.61 26.61
Equity Dividend Rate 125.00 0.00 0.00 175.00 0.00 0.00 75.00
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 7.35 0.00 3.48 7.42 0.00 2.54 6.16
Diluted EPS 7.35 0.00 3.48 7.42 0.00 2.54 6.16
EPS After Extra Ordinary Items
Basic EPS 7.35 0.00 3.48 7.42 0.00 2.54 6.16
Diluted EPS 7.35 0.00 3.48 7.42 0.00 2.54 6.16