20 Jul 2019 | 1:04 AM
 

Cyient Ltd. Share Price Live (BSE)
0

BSE Code: 532175 | NSE Symbol: CYIENT
481.95
-62.20
(-11.43 %)
19 Jul 2019 | 04:01 PM
Change company
  • Open (Rs)
    524.00
  • Prev. close (Rs.)
    544.15
  • High (Rs.)
    524.00
  • Low (Rs.)
    468.65
  • 52W H (Rs.)
    818.80
  • 52W L (Rs.)
    520.30
  • Volume
    114020
  • MCap (Rs in Cr.)
    5,297.65

Cyient Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 43.49 37.95 33.23 28.83 29.90 22.40 19.71
Adjusted Cash EPS (Rs.) 53.58 47.29 41.70 30.29 36.24 28.83 25.40
Reported EPS (Rs.) 43.34 36.00 30.54 28.94 31.43 23.76 20.70
Reported Cash EPS (Rs.) 53.43 45.35 39.01 30.40 37.78 30.19 26.40
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Book Value (Excl Rev Res) Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Book Value (Incl Rev Res) Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Net Operating Income Per Share (Rs.) 418.25 347.93 320.39 275.78 243.49 197.07 167.83
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.70 13.75 13.80 13.60 14.65 18.59 18.27
Gross Profit Margin (%) 11.29 11.07 11.16 13.07 12.04 15.32 14.88
Net Profit Margin (%) 10.36 10.34 9.53 10.49 12.90 11.96 12.33
Adjusted Cash Margin (%) 12.44 13.08 12.68 10.61 14.24 14.51 14.83
Adjusted Return On Net Worth (%) 18.72 18.23 17.66 17.71 18.21 15.79 16.63
Reported Return On Net Worth (%) 18.66 17.29 16.23 17.78 19.15 16.74 17.47
Return On long Term Funds (%) 24.49 24.33 22.88 27.08 23.86 22.36 23.97
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.03 0.02 0.04 0.03 0.00 0.00
Total Debt/Equity 0.13 0.10 0.08 0.10 0.07 0.00 0.00
Owners fund as % of total Source 0.13 0.10 0.08 0.10 0.07 0.00 0.00
Fixed Assets Turnover Ratio 1.69 1.61 1.68 1.55 1.53 1.51 1.51
LIQUIDITY RATIOS
Current Ratio 2.75 2.88 2.54 2.68 2.83 4.29 4.02
Current Ratio (Inc. ST Loans) 1.93 2.03 2.00 2.02 2.23 4.15 4.01
Quick Ratio 2.54 2.69 2.42 2.52 2.71 4.27 4.00
Inventory Turnover Ratio 57.32 47.87 44.23 37.53 35.67 36.64 30.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 46.79 21.66 49.89 30.30 22.03 25.34
Dividend payout Ratio (Cash Profit) 0.00 37.15 16.96 47.49 25.21 17.34 19.87
Earning Retention Ratio 100.00 55.61 80.09 49.93 68.14 76.63 73.39
Cash Earnings Retention Ratio 100.00 64.38 84.13 52.34 73.72 81.84 79.35
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.55 0.45 0.35 0.54 0.31 0.02 0.00
Financial Charges Coverage Ratio 23.52 33.87 34.37 5.98 90.79 312.48 1,323.68
Fin. Charges Cov.Ratio (Post Tax) 19.10 26.03 26.53 4.85 74.75 248.25 1,025.96
COMPONENT RATIOS
Material Cost Component(% earnings) 8.75 8.53 8.06 6.22 1.06 0.00 0.00
Selling Cost Component 0.00 0.00 0.63 0.69 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 1.69 1.61 1.68 1.55 1.53 1.51 1.51
Bonus Component In Equity Capital (%) 0.00 80.34 80.34 80.49 80.52 80.80 81.06
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,340.88 4,330.68 4,433.28 4,616.48 4,688.53 4,620.11 4,813.03
EV / Net Sales (X) 0.94 1.11 1.23 1.49 1.71 2.09 2.57
EV / EBITDA (X) 5.66 6.27 7.50 8.70 8.97 10.82 12.65
MarketCap / Sales (X) 1.15 1.36 1.47 1.71 1.94 2.41 2.84
Retention Ratios (%) 0.00 53.21 78.34 50.11 69.70 77.97 74.66
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.16 1.39 1.51 1.75 1.98 2.45 2.88
Earning Yield (%) 0.09 0.07 0.06 0.06 0.07 0.05 0.04
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 39.92 34.78 22.83 21.39 22.77 16.68 14.23
Adjusted Cash EPS (Rs.) 44.53 39.29 27.63 27.51 28.56 21.73 17.93
Reported EPS (Rs.) 39.92 35.69 21.05 20.75 22.77 16.52 14.23
Reported Cash EPS (Rs.) 44.53 40.21 25.84 26.87 28.56 21.56 17.93
Dividend Per Share 15.00 13.00 10.50 7.00 5.00 4.50 2.50
Operating Profit Per Share (Rs.) 39.05 33.30 24.88 22.23 30.75 25.30 18.94
Book Value (Excl Rev Res) Per Share (Rs.) 39.05 33.30 24.88 22.23 30.75 25.30 18.94
Book Value (Incl Rev Res) Per Share (Rs.) 39.05 33.30 24.88 22.23 30.75 25.30 18.94
Net Operating Income Per Share (Rs.) 146.28 127.90 114.78 110.73 109.36 94.22 77.53
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 26.69 26.03 21.67 20.07 28.11 26.84 24.42
Gross Profit Margin (%) 23.54 22.50 17.50 14.54 22.82 21.49 19.66
Net Profit Margin (%) 27.28 27.90 18.33 18.74 19.96 16.92 17.28
Adjusted Cash Margin (%) 27.66 27.10 22.64 22.76 25.04 22.26 21.77
Adjusted Return On Net Worth (%) 19.70 18.99 13.65 14.29 18.39 15.95 15.32
Reported Return On Net Worth (%) 19.70 19.49 12.58 13.87 18.39 15.80 15.32
Return On long Term Funds (%) 24.24 25.04 16.34 17.50 23.94 22.56 21.58
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.75 0.73 0.72 0.76 0.96 0.96 0.89
LIQUIDITY RATIOS
Current Ratio 4.95 4.48 4.76 4.54 4.81 3.89 4.47
Current Ratio (Inc. ST Loans) 4.95 4.48 4.76 4.54 4.81 3.89 4.47
Quick Ratio 4.89 4.44 4.75 4.51 4.81 3.88 4.42
Inventory Turnover Ratio 39.05 33.30 24.88 22.23 30.75 25.30 18.94
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 47.21 31.44 33.72 21.93 27.22 17.56
Dividend payout Ratio (Cash Profit) 0.00 41.91 25.61 26.05 17.48 20.85 13.94
Earning Retention Ratio 100.00 51.55 71.02 67.28 78.07 73.04 82.44
Cash Earnings Retention Ratio 100.00 57.12 76.05 74.56 82.52 79.30 86.06
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 539.27 945.17 602.83 1,595.76 1,099.59 3,749.51 468.35
Fin. Charges Cov.Ratio (Post Tax) 447.91 755.33 485.83 1,327.90 887.31 2,824.28 354.62
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.02 1.74 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 92.14 93.42 94.05 99.38 96.76 101.97
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 0.75 0.73 0.72 0.76 0.96 0.96 0.89
Bonus Component In Equity Capital (%) 0.00 80.34 80.34 80.43 80.80 81.06 81.20
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,598.68 4,584.78 4,657.48 4,815.76 4,730.59 4,886.58 4,920.55
EV / Net Sales (X) 2.85 3.18 3.60 3.87 3.86 4.65 5.70
EV / EBITDA (X) 7.75 8.08 12.88 13.25 11.92 15.29 18.60
MarketCap / Sales (X) 3.29 3.69 4.11 4.26 4.34 5.05 6.15
Retention Ratios (%) 0.00 52.79 68.56 66.28 78.07 72.78 82.44
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.30 3.78 4.21 4.36 4.42 5.13 6.23
Earning Yield (%) 0.08 0.07 0.04 0.04 0.05 0.03 0.03
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 55.20 56.30 56.30 56.20 56.18 55.98 55.80
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 0.10 0.00 0.14 0.39
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 2,508.90 2,287.60 2,061.00 1,774.20 1,787.88 1,532.34 1,266.35
Loan Funds
Secured Loans 325.30 241.00 161.10 179.20 120.37 5.82 0.04
Unsecured Loans 0.00 0.00 4.00 3.60 7.59 0.00 0.28
Minority Interest -1.90 0.30 2.60 6.70 12.23 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 2,887.50 2,585.20 2,285.00 2,020.00 1,984.26 1,594.29 1,322.86
USES OF FUNDS
Fixed Assets
Gross Block 1,082.00 1,237.10 1,146.50 1,063.40 1,158.30 632.74 592.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 439.60 395.50 406.20 369.80 296.16 257.11
Net Block 1,082.00 797.50 751.00 657.20 788.51 336.57 335.39
Capital Work in Progress 0.00 51.50 26.50 10.00 9.61 7.09 22.84
Investments 54.50 142.80 195.70 159.80 101.15 92.54 98.28
Net Current Assets
Current Assets, Loans and Advances 2,752.70 2,440.80 2,163.20 1,903.80 1,679.30 1,510.36 1,153.49
Less : Current Liabilities and Provisions 1,001.70 847.40 851.40 710.80 594.31 352.27 287.14
Total Net Current Assets 1,751.00 1,593.40 1,311.80 1,193.00 1,085.00 1,158.09 866.35
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 2,887.50 2,585.20 2,285.00 2,020.00 1,984.26 1,594.29 1,322.86
Note :
Book Value of Unquoted Investments 0.00 29.80 103.20 80.80 67.54 52.50 37.30
Market Value of Quoted Investments 0.00 113.00 92.50 79.00 33.61 40.17 61.00
Contingent liabilities 0.00 87.40 736.90 658.50 258.49 373.78 123.37
Number of Equity shares outstanding 11.04 11.26 11.26 11.25 11.24 11.20 11.16
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 55.20 56.30 56.30 56.24 56.18 55.98 55.80
Share Application Money 0.00 0.00 0.00 0.13 0.00 0.14 0.39
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,181.30 2,005.10 1,825.90 1,626.77 1,524.43 1,329.83 1,110.83
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,236.50 2,061.40 1,882.20 1,683.14 1,580.61 1,385.95 1,167.02
USES OF FUNDS
Fixed Assets
Gross Block 341.90 254.40 255.60 282.53 308.61 312.93 311.84
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Block 341.90 254.40 255.60 282.53 308.61 312.93 311.84
Capital Work in Progress 0.00 46.40 16.30 1.53 3.28 3.50 22.76
Investments 537.90 576.90 553.00 537.77 479.64 184.74 205.68
Net Current Assets
Current Assets, Loans and Advances 1,700.30 1,523.40 1,338.40 1,104.88 1,049.33 1,116.90 843.75
Less : Current Liabilities and Provisions 343.60 339.70 281.10 243.57 260.24 232.12 217.01
Total Net Current Assets 1,356.70 1,183.70 1,057.30 861.31 789.09 884.79 626.74
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,236.50 2,061.40 1,882.20 1,683.14 1,580.61 1,385.95 1,167.02
Note :
Book Value of Unquoted Investments 0.00 576.90 553.00 0.00 446.03 144.70 144.70
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 33.61 40.17 61.00
Contingent liabilities 0.00 975.10 1,412.80 696.38 241.16 156.46 121.02
Number of Equity shares outstanding 11.04 11.26 11.26 11.25 11.24 11.20 11.16
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 4,617.50 3,917.50 3,606.50 3,102.10 2,735.93 2,206.43 1,873.06
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 14.10 -20.10 -11.00 0.60 16.75 0.00 0.00
Total Income 4,631.60 3,897.40 3,595.50 3,102.70 2,752.69 2,206.43 1,873.06
EXPENDITURE :
Raw Materials 393.60 327.20 285.20 188.10 29.11 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.58 0.00 0.00
Power and Fuel Cost 0.00 24.50 23.00 23.60 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 24.50 23.00 23.60 0.00 0.00 0.00
Employee Cost 2,537.40 2,187.70 2,049.00 1,812.50 1,675.60 1,367.78 1,140.60
Selling and Administration Expenses 0.00 0.00 22.80 21.70 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 2,931.00 2,563.90 2,403.00 2,069.50 1,705.29 1,367.78 1,140.60
Profit before Interest, Depreciation and Tax 1,114.60 1,257.50 1,163.70 1,152.20 1,164.06 634.10 592.80
Interest and Financial Charges 32.60 20.40 17.20 88.80 5.76 1.37 0.29
Profit before Depreciation and Tax 1,082.00 1,237.10 1,146.50 1,063.40 1,158.30 632.74 592.51
Depreciation 111.40 105.20 95.30 16.40 71.28 72.00 63.55
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 621.20 543.40 448.30 426.60 462.83 369.01 327.73
Tax 142.70 138.00 104.50 101.10 109.63 103.01 96.67
Profit After Tax 478.50 405.40 343.80 325.50 353.20 266.00 231.06
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. 478.50 405.40 343.80 325.50 353.20 266.00 231.06
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 476.60 1,565.60 1,224.20 1,186.80 932.02 666.16 482.01
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 189.70 74.50 162.40 89.82 55.93 50.19
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 0.00 29.80 103.20 80.80 67.54 52.50 37.30
Extraordinary Items -3.50 -5.00 -26.10 -9.30 0.00 0.00 -1.81
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,614.90 1,439.70 1,292.00 1,245.56 1,294.01 1,224.49 1,051.56
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,614.90 1,439.70 1,292.00 1,245.56 1,294.01 1,224.49 1,051.56
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 20.00 19.50 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 20.00 19.50 0.00 0.00 0.00 0.00
Employee Cost 754.60 675.80 652.00 630.31 643.94 571.65 499.47
Selling and Administration Expenses 0.00 0.10 0.30 21.70 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 754.60 715.90 691.30 652.01 643.94 571.65 499.47
Profit before Interest, Depreciation and Tax 343.00 255.00 256.20 282.76 309.12 313.29 311.93
Interest and Financial Charges 1.10 0.60 0.60 0.23 0.51 0.36 0.09
Profit before Depreciation and Tax 341.90 254.40 255.60 282.53 308.61 312.93 311.84
Depreciation 50.90 50.80 54.00 68.80 61.81 64.87 56.32
Profit Before Tax 541.20 526.00 287.00 287.30 343.05 331.50 261.40
Tax 100.50 124.20 50.10 53.85 71.89 76.59 77.06
Profit After Tax 440.70 401.80 236.90 233.45 271.16 254.91 184.34
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 440.70 1,260.60 935.30 780.07 271.16 485.72 294.71
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 189.70 74.50 78.74 70.96 53.23 41.84
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 0.00 576.90 553.00 0.00 446.03 144.70 144.70
Extraordinary Items 0.00 10.30 -20.10 -7.16 0.00 0.00 -1.81
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 349.22 96.18 330.69 118.29 72.18 37.06 35.26
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 234.90 159.77 207.99 98.47 104.11 93.05 49.66
Adjustments :
Depreciation 0.00 0.00 43.57 46.56 36.55 25.66 18.56
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 -3.31 -5.48 -9.55 -0.05 0.00
P/L on Sales of Assets 0.00 0.00 0.76 0.12 -0.37 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 -0.83 -1.38 -0.05 0.32
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 15.93 -38.48 -54.75 -38.03 -31.16
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 -17.77 0.53 -15.73 0.86 -3.33
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 3.12 4.03 3.72 1.48 0.89
Direct Taxes Paid 0.00 0.00 -40.79 -40.12 -23.63 -16.95 -18.98
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 -19.57 -3.18 -0.64 -0.88 -0.96
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 123.89 93.34 125.94 154.84 58.99 84.73 31.02
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -35.12 -94.89 -140.04 -70.64 -34.03
Sale of Fixed Assets 0.00 0.00 0.38 0.48 0.97 0.12 0.26
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 -150.31 0.00 -203.10 -6.70 -23.79
Sale of Investments 0.00 0.00 3.31 204.93 16.76 7.96 17.53
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 13.87 11.81 4.36 1.04 0.40
Dividend Received 0.00 0.00 -3.31 -5.48 -9.55 -0.05 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 -2.61 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 -36.71 -33.42 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 -4.90 -49.88 -339.92 85.28 -321.19 -68.10 -39.63
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 0.00 0.00 8.67 25.23 19.64 5.86
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 -0.80
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 -7.88 -7.19 -3.92 -2.56
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 -3.12 0.00 0.00 0.00 0.00
Others -29.35 -14.95 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -29.35 -14.95 -22.83 -30.89 307.06 17.61 11.59
Net Inc./(Dec.) in Cash and Cash Equivalent 103.53 33.34 -235.06 212.40 45.50 35.10 3.26
Cash and Cash Equivalents at End of the year 452.76 129.52 95.63 330.69 117.68 72.17 38.52
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 651.60 491.60 439.58 578.45 422.72 387.60 292.34
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 526.00 287.00 0.00 343.05 331.50 261.40 222.84
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 239.90 235.70 0.00 213.75 144.00 142.91 111.55
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 -12.20 -29.70 0.00 -303.27 33.28 -86.79 1.09
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 -189.10 -73.70 0.00 -72.38 -47.23 -39.36 -31.27
Net Cash used in Financing Activities -189.10 -73.70 0.00 -72.38 -47.23 -39.36 -31.27
Net Inc./(Dec.) in Cash and Cash Equivalent 68.40 160.00 52.05 -138.87 155.73 35.12 95.26
Cash and Cash Equivalents at End of the year 720.00 651.60 491.63 439.58 578.45 422.72 387.60
Rs in Cr Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017
Sales 1,089.00 1,162.90 1,187.70 1,186.90 1,080.00 1,061.80 983.30
Other Income 28.20 78.90 -18.70 56.90 16.90 43.90 29.70
Stock Adjustment -14.00 26.50 -0.80 -5.10 -6.50 -3.90 -11.60
Raw Material 115.80 61.90 108.80 128.60 94.30 110.20 71.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 630.50 641.10 648.20 636.90 611.20 572.50 557.40
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 213.60 258.10 255.20 265.10 250.40 241.00 225.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 143.10 166.60 174.20 161.40 130.60 142.00 140.30
Interest 11.70 8.30 8.50 8.70 7.10 5.70 5.10
Gross Profit 159.60 237.20 147.00 209.60 140.40 180.20 164.90
Depreciation 44.30 26.10 28.00 28.80 28.50 25.70 27.50
Taxation 25.50 31.80 26.60 53.90 30.40 33.50 25.10
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 89.80 175.80 92.40 126.90 81.50 121.00 107.30
Minority Interest 0.60 0.60 -0.20 0.10 0.90 -2.80 0.70
Share Of P/L Of Associates 0.10 0.20 0.10 0.10 0.10 0.20 -20.20
Net P/L After Minority Interest and Share Of Associates 90.50 176.60 92.30 127.10 82.50 118.40 87.80
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.20 55.20 56.50 56.50 56.28 56.28 56.28
EPS Before Extra Ordinary Items
Basic EPS 8.23 15.72 8.16 11.25 7.31 10.51 7.80
Diluted EPS 8.23 15.70 8.14 11.22 7.29 10.46 7.77
EPS After Extra Ordinary Items
Basic EPS 8.23 15.72 8.16 11.25 7.31 10.51 7.80
Diluted EPS 8.23 15.70 8.14 11.22 7.29 10.46 7.77
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 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Dec 2017 Sep 2017
Sales 372.60 410.40 413.00 407.80 383.70 377.50 352.80
Other Income 31.50 54.80 -17.10 101.70 22.70 82.60 39.90
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 197.40 191.50 190.30 190.10 182.70 170.60 170.10
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 99.00 99.90 104.00 117.10 108.20 102.20 94.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 76.20 119.00 118.70 100.60 92.80 104.70 88.00
Interest 3.10 0.30 0.20 0.40 0.20 0.10 0.10
Gross Profit 104.60 173.50 101.40 201.90 115.30 187.20 127.80
Depreciation 22.50 12.90 12.20 12.40 13.40 13.00 12.50
Taxation 14.10 24.30 15.50 38.00 22.70 40.60 30.00
Net Profit / Loss 68.00 136.30 73.70 151.50 79.20 143.90 85.30
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
Equity Capital 55.20 55.20 56.50 56.50 56.28 56.28 56.28
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 6.18 12.13 6.52 13.41 7.02 12.78 7.58
Diluted EPS 6.18 12.11 6.51 13.37 7.00 12.73 7.54
EPS After Extra Ordinary Items
Basic EPS 6.18 12.13 6.52 13.41 7.02 12.78 7.58
Diluted EPS 6.18 12.11 6.51 13.37 7.00 12.73 7.54
Rs in Cr Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017
Sales 4,617.50 2,350.60 2,266.90 3,913.90 2,045.10 1,868.80 3,585.80
Other Income 134.00 60.20 73.80 151.90 73.60 78.30 93.20
Stock Adjustment 14.10 25.70 -11.60 -20.10 -15.50 -4.60 -11.00
Raw Material 393.60 170.70 222.90 327.20 182.10 145.10 285.20
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2,537.40 1,289.30 1,248.10 2,187.70 1,129.90 1,057.80 2,049.00
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 1,028.80 513.30 515.50 883.70 466.30 417.40 785.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 632.80 340.80 292.00 535.40 282.30 253.10 477.20
Interest 32.60 16.80 15.80 20.40 10.80 9.60 17.20
Gross Profit 734.20 384.20 350.00 666.90 345.10 321.80 553.20
Depreciation 111.40 54.10 57.30 105.20 53.20 52.00 95.30
Taxation 142.70 58.40 84.30 138.00 58.60 79.40 104.50
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 476.60 268.20 208.40 418.70 228.30 190.40 327.30
Minority Interest 1.40 0.40 1.00 2.30 -2.10 4.40 4.20
Share Of P/L Of Associates 0.50 0.30 0.20 -15.60 -20.00 4.40 12.30
Net P/L After Minority Interest and Share Of Associates 478.50 268.90 209.60 405.40 206.20 199.20 343.80
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.20 55.20 56.50 56.28 56.28 56.28 56.30
EPS Before Extra Ordinary Items
Basic EPS 42.43 0.00 18.57 36.00 0.00 17.70 30.55
Diluted EPS 42.36 0.00 18.52 35.85 0.00 17.62 30.53
EPS After Extra Ordinary Items
Basic EPS 42.43 0.00 18.57 36.00 0.00 17.70 30.55
Diluted EPS 42.36 0.00 18.52 35.85 0.00 17.62 30.53
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 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017
Sales 1,614.90 823.40 791.50 1,439.70 755.80 683.90 1,292.00
Other Income 162.10 37.70 124.40 192.30 115.10 77.20 81.60
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 754.60 381.80 372.80 675.80 340.40 335.40 652.00
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 429.20 203.90 225.30 389.10 199.70 189.40 359.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 431.10 237.70 193.40 374.80 215.70 159.10 280.10
Interest 1.10 0.50 0.60 0.60 0.40 0.20 0.60
Gross Profit 592.10 274.90 317.20 566.50 330.40 236.10 361.10
Depreciation 50.90 25.10 25.80 50.80 25.30 25.50 54.00
Taxation 100.50 39.80 60.70 124.20 71.70 52.50 50.10
Net Profit / Loss 440.70 210.00 230.70 401.80 243.70 158.10 236.90
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 55.20 55.56 56.50 56.28 56.28 56.28 56.28
Equity Dividend Rate 300.00 0.00 0.00 260.00 0.00 0.00 210.00
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 39.07 0.00 20.44 35.69 0.00 14.04 21.05
Diluted EPS 39.01 0.00 20.38 35.54 0.00 13.98 21.03
EPS After Extra Ordinary Items
Basic EPS 39.07 0.00 20.44 35.69 0.00 14.04 21.05
Diluted EPS 39.01 0.00 20.38 35.54 0.00 13.98 21.03