21 Feb 2018 | 10:08 AM
 

Chaman Lal Setia Exports Ltd. Share Price Live (BSE)
0

BSE Code: 530307 | NSE Symbol:
151.00
1.11
(0.74 %)
21 Feb 2018 | 09:54 AM
Change company
  • Open (Rs)
    148.15
  • Prev. close (Rs.)
    149.90
  • High (Rs.)
    152.85
  • Low (Rs.)
    148.15
  • 52W H (Rs.)
    219.90
  • 52W L (Rs.)
    83.10
  • Volume
    1865
  • MCap (Rs in Cr.)
    781.19

Chaman Lal Setia Exports Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.44 7.92 20.53 19.20 12.61 8.11 6.34
Adjusted Cash EPS (Rs.) 8.27 8.53 23.68 22.33 15.32 10.43 8.19
Reported EPS (Rs.) 7.44 7.92 20.53 19.20 12.61 8.11 6.34
Reported Cash EPS (Rs.) 8.27 8.53 23.68 22.33 15.32 10.43 8.19
Dividend Per Share 0.40 0.44 2.00 1.50 1.10 1.60 1.50
Operating Profit Per Share (Rs.) 12.50 12.45 38.78 33.95 25.06 18.27 13.71
Book Value (Excl Rev Res) Per Share (Rs.) 12.50 12.45 38.78 33.95 25.06 18.27 13.71
Book Value (Incl Rev Res) Per Share (Rs.) 12.50 12.45 38.78 33.95 25.06 18.27 13.71
Net Operating Income Per Share (Rs.) 95.36 102.65 535.20 438.18 286.91 229.03 176.88
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.10 12.12 7.24 7.74 8.73 7.97 7.74
Gross Profit Margin (%) 12.24 11.53 6.65 7.03 7.78 6.96 6.70
Net Profit Margin (%) 7.80 7.71 3.83 4.38 4.38 3.54 3.57
Adjusted Cash Margin (%) 8.62 8.22 4.40 5.06 5.32 4.52 4.62
Adjusted Return On Net Worth (%) 26.51 33.78 24.48 27.25 23.13 19.18 17.24
Reported Return On Net Worth (%) 26.51 33.78 24.48 27.25 23.13 19.18 17.24
Return On long Term Funds (%) 35.61 47.68 37.19 37.43 35.27 32.96 24.18
LEVERAGE RATIOS
Long Term Debt / Equity 0.22 0.15 0.21 0.26 0.20 0.24 0.36
Total Debt/Equity 0.30 0.22 0.63 0.91 0.67 1.23 1.32
Owners fund as % of total Source 0.30 0.22 0.63 0.91 0.67 1.23 1.32
Fixed Assets Turnover Ratio 3.05 3.65 3.95 3.88 3.10 2.55 2.20
LIQUIDITY RATIOS
Current Ratio 3.59 3.29 3.87 4.74 4.33 4.77 4.82
Current Ratio (Inc. ST Loans) 2.61 2.52 1.39 1.16 1.25 0.95 1.01
Quick Ratio 1.94 2.27 2.04 2.37 2.04 2.29 2.54
Inventory Turnover Ratio 12.50 12.45 38.78 33.95 25.06 18.27 13.71
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.46 6.68 11.60 8.94 9.91 19.29 23.23
Dividend payout Ratio (Cash Profit) 5.82 6.20 10.06 7.68 8.16 15.01 17.98
Earning Retention Ratio 93.54 93.32 88.40 91.06 90.09 80.71 76.77
Cash Earnings Retention Ratio 94.18 93.80 89.94 92.32 91.84 84.99 82.02
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.02 0.61 2.22 2.88 2.38 4.99 5.92
Financial Charges Coverage Ratio 13.80 17.96 6.15 7.93 5.87 3.47 5.32
Fin. Charges Cov.Ratio (Post Tax) 9.78 12.34 4.56 5.88 4.49 2.85 4.12
COMPONENT RATIOS
Material Cost Component(% earnings) 87.16 70.18 83.27 84.88 88.03 81.24 82.10
Selling Cost Component 0.45 0.31 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 78.95 77.40 77.40 73.22 59.71 60.21 67.22
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 3.05 3.65 3.95 3.88 3.10 2.55 2.20
Bonus Component In Equity Capital (%) 9.09 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 732.57 731.31 768.50 774.68 777.34 767.74 765.29
EV / Net Sales (X) 1.48 1.51 1.51 1.86 2.85 3.53 4.56
EV / EBITDA (X) 10.90 11.51 19.78 22.48 31.75 41.35 57.68
MarketCap / Sales (X) 1.58 1.62 1.54 1.88 2.87 3.59 4.65
Retention Ratios (%) 93.54 93.32 88.40 91.06 90.09 80.71 76.77
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.58 1.47 0.28 0.34 0.52 0.65 0.85
Earning Yield (%) 0.05 0.05 0.14 0.13 0.08 0.05 0.04
No Data Found !!
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 10.35 9.41 9.45 9.43 9.42 9.41 9.41
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 134.87 100.82 70.18 57.49 42.37 30.74 25.51
Loan Funds
Secured Loans 11.98 7.39 33.23 43.83 24.34 39.96 33.60
Unsecured Loans 31.53 16.99 16.77 17.23 10.32 9.49 12.48
Total 188.73 134.62 129.62 127.98 86.44 89.61 80.99
USES OF FUNDS
Fixed Assets
Gross Block 50.27 44.76 42.53 39.72 37.09 27.86 25.81
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 26.42 22.33 20.29 18.73 16.87 14.48 12.90
Net Block 23.84 22.43 22.24 20.99 20.22 13.38 12.91
Capital Work in Progress 0.00 0.00 0.00 0.16 0.18 0.85 0.00
Investments 0.09 1.12 0.12 0.12 0.12 0.07 0.07
Net Current Assets
Current Assets, Loans and Advances 228.47 159.47 144.60 135.24 85.74 95.26 85.83
Less : Current Liabilities and Provisions 63.67 48.40 37.34 28.54 19.81 19.95 17.82
Total Net Current Assets 164.79 111.06 107.26 106.71 65.92 75.30 68.01
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 188.73 134.62 129.62 127.98 86.44 89.61 80.99
Note :
Book Value of Unquoted Investments 0.09 0.12 0.12 0.12 0.12 0.06 0.06
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.38 0.72 0.25 0.37 0.00 0.34 1.45
Number of Equity shares outstanding 5.17 4.70 0.95 0.95 0.95 0.95 0.95
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 493.32 482.76 508.35 416.19 272.52 217.54 168.01
Other Income 10.07 9.60 4.60 3.65 4.48 4.20 2.93
Stock Adjustments -69.83 22.95 -3.16 -12.06 -18.75 -1.00 -2.04
Total Income 433.55 515.31 509.79 407.79 258.25 220.74 168.90
EXPENDITURE :
Raw Materials 91.81 90.73 130.83 113.74 97.44 102.11 58.03
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.20 4.15 4.26 3.16 3.25 2.39 1.49
Other Manufacturing Expenses 14.27 13.75 8.86 6.81 7.74 6.59 4.42
Employee Cost 10.44 6.06 8.82 6.49 3.85 2.41 2.01
Selling and Administration Expenses 2.25 1.52 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 122.97 116.22 152.77 130.20 112.27 113.50 65.95
Profit before Interest, Depreciation and Tax 55.14 48.29 48.85 44.06 41.26 33.21 28.30
Interest and Financial Charges 4.87 3.54 6.32 4.35 4.17 5.35 2.49
Profit before Depreciation and Tax 50.27 44.76 42.53 39.72 37.09 27.86 25.81
Depreciation 4.27 2.87 2.99 2.97 2.57 2.20 1.76
Profit Before Tax 58.07 57.12 29.54 27.15 17.73 11.02 9.02
Tax 19.56 19.88 10.04 8.91 5.75 3.31 2.99
Profit After Tax 38.51 37.25 19.50 18.24 11.98 7.70 6.02
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 114.49 86.48 58.06 43.51 26.85 18.14 13.94
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.49 2.49 2.26 1.63 1.19 1.25 1.17
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 0.09 0.12 0.12 0.12 0.12 0.06 0.06
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
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 49.87 12.69 6.51 3.84 13.44 0.00 7.66
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 58.07 57.12 29.54 27.15 17.73 0.00 9.02
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 -16.92 0.00 20.63 -21.13 13.09 0.00 4.34
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 -3.03 0.00 -3.46 -2.63 -7.93 0.00 -3.18
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 18.69 0.00 -10.99 26.43 -14.77 0.00 7.12
Net Cash used in Financing Activities 18.69 0.00 -10.99 26.43 -14.77 0.00 7.12
Net Inc./(Dec.) in Cash and Cash Equivalent -1.26 37.19 6.18 2.67 -9.60 0.00 8.28
Cash and Cash Equivalents at End of the year 48.62 49.87 12.69 6.51 3.84 0.00 15.94
No Data Found !!
Rs in Cr Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 202.83 188.79 153.08 136.97 119.89 121.08 115.44
Other Income 2.77 0.30 0.01 0.38 0.93 0.76 0.50
Stock Adjustment -82.26 13.17 48.97 -16.99 -53.42 10.70 -10.12
Raw Material 37.41 11.16 2.04 30.91 35.61 5.03 20.26
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.81 3.61 1.42 2.69 1.31 1.24 1.21
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 18.19 10.16 18.58 25.55 18.98 21.86 14.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 20.37 17.66 15.85 15.04 19.49 16.02 14.20
Interest 2.04 0.90 1.02 1.35 3.18 0.15 0.30
Gross Profit 21.11 17.07 14.83 14.06 17.25 16.63 14.40
Depreciation 0.88 1.09 0.91 2.02 0.79 0.76 0.70
Taxation 6.66 5.52 4.82 3.63 5.70 5.49 4.74
Net Profit / Loss 13.57 10.46 9.11 8.41 10.76 10.37 8.96
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 10.35 10.35 10.35 10.35 10.35 9.41 9.41
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 2.59 2.09 1.76 1.62 1.68 2.22 1.92
Diluted EPS 2.59 2.09 1.76 1.62 1.68 2.22 1.92
EPS After Extra Ordinary Items
Basic EPS 2.59 2.09 1.76 1.62 1.68 2.22 1.92
Diluted EPS 2.59 2.09 1.76 1.62 1.68 2.22 1.92
No Data Found !!
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 341.87 493.38 256.85 236.52 485.56 239.36 246.64
Other Income 0.31 2.56 1.31 1.26 2.12 1.42 0.00
Stock Adjustment 62.13 -69.83 -70.41 0.58 23.39 -16.68 40.07
Raw Material 13.20 91.81 66.52 25.29 89.63 54.62 35.01
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.04 6.45 4.00 2.45 9.68 7.22 2.46
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 28.74 80.83 44.53 36.30 76.36 46.46 29.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.51 64.75 34.53 30.22 60.27 27.81 32.90
Interest 1.92 4.97 4.53 0.45 2.40 1.13 1.27
Gross Profit 31.90 62.34 31.31 31.03 60.00 28.10 31.63
Depreciation 2.00 4.27 2.81 1.46 2.88 1.37 1.51
Taxation 10.34 19.56 9.33 10.23 19.77 9.26 10.24
Net Profit / Loss 19.56 38.51 19.17 19.34 37.35 17.47 19.89
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.35 10.35 10.35 9.41 9.41 9.41 9.41
Equity Dividend Rate 0.00 20.00 0.00 0.00 22.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.23
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 24.95
EPS Before Extra Ordinary Items
Basic EPS 3.75 7.44 0.00 4.14 7.95 0.00 21.14
Diluted EPS 3.75 7.44 0.00 4.14 7.95 0.00 21.14
EPS After Extra Ordinary Items
Basic EPS 3.75 7.44 0.00 4.14 7.95 0.00 21.14
Diluted EPS 3.75 7.44 0.00 4.14 7.95 0.00 21.14