15 Nov 2018 | 5:02 PM
 

Dynemic Products Ltd. Share Price Live (BSE)
0

BSE Code: 532707 | NSE Symbol: DYNPRO
130.90
0.90
(0.70 %)
15 Nov 2018 | 03:42 PM
Change company
  • Open (Rs)
    130.50
  • Prev. close (Rs.)
    130.00
  • High (Rs.)
    131.00
  • Low (Rs.)
    128.31
  • 52W H (Rs.)
    235.90
  • 52W L (Rs.)
    119.00
  • Volume
    5966
  • MCap (Rs in Cr.)
    148.29

Dynemic Products Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.49 11.96 6.69 8.34 9.10 4.73 5.08
Adjusted Cash EPS (Rs.) 18.43 14.76 9.47 11.01 10.70 6.17 6.41
Reported EPS (Rs.) 15.50 11.96 6.69 8.34 9.10 4.73 5.08
Reported Cash EPS (Rs.) 18.43 14.76 9.47 11.01 10.70 6.17 6.41
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 27.52 22.16 14.78 15.76 16.55 9.71 9.59
Book Value (Excl Rev Res) Per Share (Rs.) 27.52 22.16 14.78 15.76 16.55 9.71 9.59
Book Value (Incl Rev Res) Per Share (Rs.) 27.52 22.16 14.78 15.76 16.55 9.71 9.59
Net Operating Income Per Share (Rs.) 145.17 114.16 114.41 113.90 103.25 73.46 57.66
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.95 19.41 12.91 13.84 16.02 13.22 16.62
Gross Profit Margin (%) 16.93 16.96 10.49 11.49 14.47 11.25 14.33
Net Profit Margin (%) 10.67 10.47 5.84 7.32 8.78 6.41 8.75
Adjusted Cash Margin (%) 12.66 12.90 8.26 9.64 10.33 8.37 11.03
Adjusted Return On Net Worth (%) 18.98 17.59 11.84 16.15 20.90 13.97 16.60
Reported Return On Net Worth (%) 18.99 17.59 11.84 16.15 20.90 13.97 16.60
Return On long Term Funds (%) 30.42 28.77 21.29 25.25 33.04 24.56 26.94
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.03 0.06 0.03 0.05
Total Debt/Equity 0.27 0.33 0.49 0.58 0.53 0.54 0.44
Owners fund as % of total Source 0.27 0.33 0.49 0.58 0.53 0.54 0.44
Fixed Assets Turnover Ratio 1.50 1.31 1.38 1.54 1.71 1.52 1.33
LIQUIDITY RATIOS
Current Ratio 3.99 4.29 4.17 3.37 2.36 2.46 2.05
Current Ratio (Inc. ST Loans) 1.24 1.09 0.85 0.80 0.79 0.72 0.72
Quick Ratio 2.79 3.01 2.91 2.19 1.63 1.57 1.55
Inventory Turnover Ratio 27.52 22.16 14.78 15.76 16.55 9.71 9.59
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 11.64 0.00 26.97 0.00 19.28 31.96 34.41
Dividend payout Ratio (Cash Profit) 9.79 0.00 19.07 0.00 16.40 24.48 27.30
Earning Retention Ratio 88.35 100.00 73.03 100.00 80.72 68.05 65.60
Cash Earnings Retention Ratio 90.21 100.00 80.93 100.00 83.61 75.52 72.70
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.20 1.51 2.92 2.70 2.15 2.98 2.10
Financial Charges Coverage Ratio 26.46 16.80 8.02 8.18 14.03 7.12 9.10
Fin. Charges Cov.Ratio (Post Tax) 18.55 12.07 6.11 6.61 9.89 5.40 6.85
COMPONENT RATIOS
Material Cost Component(% earnings) 55.95 56.60 57.05 64.14 59.09 69.25 56.74
Selling Cost Component 0.00 0.02 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 1.50 1.31 1.38 1.54 1.71 1.52 1.33
Bonus Component In Equity Capital (%) 36.41 36.41 36.41 36.41 36.41 36.41 36.41
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 145.57 145.46 143.56 144.39 144.64 145.24 145.35
EV / Net Sales (X) 0.89 1.12 1.11 1.12 1.24 1.75 2.23
EV / EBITDA (X) 4.62 5.74 8.54 7.94 7.57 12.85 12.87
MarketCap / Sales (X) 0.89 1.13 1.13 1.13 1.25 1.76 2.24
Retention Ratios (%) 88.36 0.00 73.03 0.00 80.72 68.04 65.59
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.89 1.13 1.13 1.13 1.25 1.76 2.24
Earning Yield (%) 0.12 0.09 0.05 0.06 0.07 0.04 0.04
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.45 11.91 6.64 8.25 9.03 3.83 4.68
Adjusted Cash EPS (Rs.) 18.39 14.71 9.41 10.92 10.63 5.37 6.12
Reported EPS (Rs.) 15.45 11.91 6.64 8.25 9.03 3.83 4.68
Reported Cash EPS (Rs.) 18.39 14.71 9.41 10.92 10.63 5.37 6.12
Dividend Per Share 1.50 1.50 1.50 0.00 1.50 1.30 1.30
Operating Profit Per Share (Rs.) 27.51 22.13 14.73 15.72 16.45 8.18 9.64
Book Value (Excl Rev Res) Per Share (Rs.) 27.51 22.13 14.73 15.72 16.45 8.18 9.64
Book Value (Incl Rev Res) Per Share (Rs.) 27.51 22.13 14.73 15.72 16.45 8.18 9.64
Net Operating Income Per Share (Rs.) 145.01 113.53 113.93 113.30 102.72 75.70 73.21
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.96 19.49 12.93 13.87 16.01 10.80 13.17
Gross Profit Margin (%) 16.94 17.03 10.49 11.51 14.45 8.76 11.20
Net Profit Margin (%) 10.65 10.49 5.82 7.27 8.76 5.01 6.36
Adjusted Cash Margin (%) 12.65 12.93 8.25 9.61 10.31 7.03 8.32
Adjusted Return On Net Worth (%) 19.10 17.69 11.87 16.14 20.92 10.66 13.92
Reported Return On Net Worth (%) 19.10 17.69 11.87 16.14 20.92 10.66 13.92
Return On long Term Funds (%) 30.61 28.93 21.36 25.33 33.10 20.10 24.54
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.03 0.06 0.01 0.03
Total Debt/Equity 0.27 0.33 0.49 0.58 0.53 0.51 0.55
Owners fund as % of total Source 0.27 0.33 0.49 0.58 0.53 0.51 0.55
Fixed Assets Turnover Ratio 1.51 1.31 1.39 1.54 1.71 1.43 1.53
LIQUIDITY RATIOS
Current Ratio 3.95 4.25 4.14 3.34 2.33 2.61 2.43
Current Ratio (Inc. ST Loans) 1.23 1.08 0.84 0.79 0.78 0.73 0.71
Quick Ratio 2.75 2.97 2.88 2.15 1.61 1.56 1.54
Inventory Turnover Ratio 27.51 22.13 14.73 15.72 16.45 8.18 9.64
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 22.60 0.00 16.61 33.98 27.80
Dividend payout Ratio (Cash Profit) 0.00 0.00 15.94 0.00 14.11 24.21 21.25
Earning Retention Ratio 100.00 100.00 77.40 100.00 83.39 66.02 72.20
Cash Earnings Retention Ratio 100.00 100.00 84.06 100.00 85.89 75.79 78.75
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.20 1.52 2.94 2.73 2.16 3.39 3.00
Financial Charges Coverage Ratio 26.47 16.84 8.00 8.05 13.91 6.39 7.02
Fin. Charges Cov.Ratio (Post Tax) 18.55 12.10 6.10 6.50 9.81 4.89 5.33
COMPONENT RATIOS
Material Cost Component(% earnings) 54.77 55.19 58.25 64.05 59.08 63.02 69.11
Selling Cost Component 0.00 0.02 0.16 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 53.73 58.02 54.50 58.30 55.93 53.77 54.32
Import Comp. in Raw Mat. Consumed 0.00 0.00 13.94 17.14 13.26 14.18 13.36
Long term assets / Total Assets 1.51 1.31 1.39 1.54 1.71 1.43 1.53
Bonus Component In Equity Capital (%) 36.41 36.41 36.41 36.41 36.41 36.41 36.41
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 145.69 145.59 144.40 145.01 145.22 145.56 145.74
EV / Net Sales (X) 0.89 1.13 1.12 1.13 1.25 1.70 1.76
EV / EBITDA (X) 4.64 5.76 8.64 8.02 7.64 14.56 12.99
MarketCap / Sales (X) 0.89 1.14 1.13 1.14 1.26 1.70 1.76
Retention Ratios (%) 0.00 0.00 77.40 0.00 83.39 66.02 72.20
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.89 1.14 1.13 1.14 1.26 1.70 1.76
Earning Yield (%) 0.12 0.09 0.05 0.06 0.07 0.03 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 11.33 11.33 11.33 11.33 11.33 11.33 11.33
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 81.09 65.67 52.68 47.15 38.00 29.68 27.00
Loan Funds
Secured Loans 24.97 25.22 31.09 33.16 25.56 20.27 20.37
Unsecured Loans 0.00 0.10 0.24 0.54 0.50 0.36 0.45
Minority Interest 0.07 0.07 0.06 0.06 0.06 0.06 0.06
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 117.45 102.38 95.40 92.25 75.45 61.70 59.20
USES OF FUNDS
Fixed Assets
Gross Block 55.44 52.53 52.06 49.31 42.64 41.98 39.98
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 20.44 17.72 17.72 14.69 11.21 9.73 8.15
Net Block 35.00 34.81 34.34 34.63 31.43 32.26 31.83
Capital Work in Progress 14.32 9.82 9.44 9.18 9.27 0.00 0.00
Investments 1.01 1.05 1.10 1.32 3.55 3.68 3.49
Net Current Assets
Current Assets, Loans and Advances 89.58 73.91 66.48 67.00 54.18 41.41 40.30
Less : Current Liabilities and Provisions 22.46 17.21 15.95 19.88 22.98 15.65 16.41
Total Net Current Assets 67.12 56.70 50.52 47.12 31.20 25.77 23.89
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 117.45 102.38 95.40 92.25 75.45 61.70 59.20
Note :
Book Value of Unquoted Investments 0.14 0.19 1.10 1.32 3.55 0.12 3.34
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 1.45 1.69 1.46 1.66 2.84 0.48 0.69
Number of Equity shares outstanding 1.13 1.13 1.13 1.13 1.13 1.13 1.13
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 11.33 11.33 11.33 11.33 11.33 11.33 11.33
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 80.31 64.93 52.00 46.53 37.56 29.32 26.71
Loan Funds
Secured Loans 24.97 25.22 31.09 33.16 25.56 20.27 20.37
Unsecured Loans 0.00 0.10 0.24 0.54 0.50 0.36 0.45
Total 116.60 101.58 94.65 91.57 74.95 61.28 58.85
USES OF FUNDS
Fixed Assets
Gross Block 57.96 54.90 51.71 48.96 42.57 41.92 39.92
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 23.29 20.42 17.70 14.67 11.19 9.71 8.14
Net Block 34.67 34.48 34.00 34.29 31.39 32.21 31.78
Capital Work in Progress 14.32 9.82 9.44 9.18 9.27 0.00 0.00
Investments 1.36 1.41 1.45 1.68 3.76 3.88 3.69
Net Current Assets
Current Assets, Loans and Advances 88.70 73.06 65.61 66.26 53.47 40.79 39.76
Less : Current Liabilities and Provisions 22.43 17.18 15.85 19.85 22.93 15.61 16.38
Total Net Current Assets 66.26 55.88 49.76 46.41 30.54 25.19 23.38
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 116.60 101.58 94.65 91.57 74.95 61.28 58.85
Note :
Book Value of Unquoted Investments 0.14 0.19 1.45 1.68 3.76 3.88 3.54
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 1.45 1.69 1.46 1.66 2.84 0.48 0.69
Number of Equity shares outstanding 1.13 1.13 1.13 1.13 1.13 1.13 1.13
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 164.46 129.33 129.61 129.03 116.97 86.09 83.22
Other Income 12.56 9.78 7.82 8.54 6.84 6.23 5.66
Stock Adjustments 1.38 -3.16 4.39 -6.65 -0.05 -0.74 -7.44
Total Income 178.40 135.95 141.82 130.92 123.75 91.58 81.44
EXPENDITURE :
Raw Materials 83.43 65.28 67.42 74.03 59.75 48.19 51.25
Excise Duty 2.71 10.33 9.78 12.15 0.00 0.00 0.00
Power and Fuel Cost 14.14 12.09 13.95 15.08 12.26 10.04 8.89
Other Manufacturing Expenses 26.70 21.87 21.77 23.62 19.09 16.28 14.55
Employee Cost 7.52 6.08 5.83 5.01 3.77 3.33 3.30
Selling and Administration Expenses 0.01 0.03 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 134.51 115.66 118.75 129.88 94.88 77.85 77.99
Profit before Interest, Depreciation and Tax 56.63 54.04 54.16 51.54 44.00 43.53 41.57
Interest and Financial Charges 1.19 1.51 2.10 2.22 1.36 1.54 1.59
Profit before Depreciation and Tax 55.44 52.53 52.06 49.31 42.64 41.98 39.98
Depreciation 3.32 3.17 3.14 3.03 1.81 1.75 1.63
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 26.97 20.68 11.57 12.94 15.94 6.78 8.08
Tax 9.41 7.13 3.99 3.50 5.63 2.38 2.72
Profit After Tax 17.56 13.55 7.58 9.45 10.31 4.40 5.36
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. 17.56 13.55 7.58 9.45 10.31 4.40 5.36
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 68.24 51.27 40.84 33.76 27.10 19.01 16.82
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.70 0.00 1.70 0.00 1.70 1.47 1.47
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 0.14 0.19 1.10 1.32 3.55 0.12 3.34
Extraordinary Items -0.08 0.01 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 164.28 128.61 129.07 128.36 116.36 85.76 82.94
Other Income 12.55 9.74 7.80 8.51 6.78 6.17 5.84
Stock Adjustments 1.38 -3.16 4.39 -6.65 -0.05 -0.74 -7.44
Total Income 178.21 135.19 141.26 130.22 123.10 91.19 81.33
EXPENDITURE :
Raw Materials 83.43 65.28 67.42 74.03 59.75 48.19 51.25
Excise Duty 2.71 10.33 9.78 12.15 0.00 0.00 0.00
Power and Fuel Cost 14.14 12.09 13.95 15.08 12.26 10.04 8.89
Other Manufacturing Expenses 26.69 21.83 21.75 23.59 19.04 16.21 14.73
Employee Cost 7.51 6.07 5.83 5.01 3.77 3.33 3.29
Selling and Administration Expenses 0.01 0.03 0.21 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 134.50 115.62 118.93 129.86 94.82 77.78 78.16
Profit before Interest, Depreciation and Tax 59.14 56.40 53.80 51.21 43.94 43.49 41.52
Interest and Financial Charges 1.19 1.50 2.09 2.25 1.37 1.56 1.60
Profit before Depreciation and Tax 57.96 54.90 51.71 48.96 42.57 41.92 39.92
Depreciation 3.32 3.17 3.14 3.02 1.81 1.75 1.63
Profit Before Tax 26.90 20.60 11.48 12.82 15.82 6.68 7.99
Tax 9.40 7.11 3.96 3.48 5.59 2.35 2.69
Profit After Tax 17.51 13.49 7.52 9.34 10.23 4.33 5.30
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 67.46 50.54 40.16 33.14 26.66 18.65 16.53
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 1.35 0.00 1.41 1.22 1.23
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 0.14 0.19 1.45 1.68 3.76 3.88 3.54
Extraordinary Items -0.08 0.01 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 0.78 1.04 0.70 0.39 1.12 1.46 0.19
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 8.08 5.70 4.96 1.90 1.92 2.73 2.47
Adjustments :
Depreciation 0.00 0.00 -0.25 0.93 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 -5.50 -1.11 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 -0.15 1.92 0.00 0.00 0.00
Loans and Advances 0.00 0.00 -0.96 0.39 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 -0.12 1.46 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 -1.80 -0.91 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 1.65 6.92 1.08 6.80 2.15 0.07 1.41
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -0.30 -9.83 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.05 0.02 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 0.37 0.04 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 0.12 -0.32 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 -2.30 -4.17 0.20 -10.09 -4.56 1.18 -14.09
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 2.17 6.39 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 -1.33 -1.33 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 -1.77 -1.46 0.00 0.00 0.00
Others 0.77 -3.02 0.00 0.00 1.68 -1.59 13.95
Net Cash used in Financing Activities 0.77 -3.02 -0.93 3.60 1.68 -1.59 13.95
Net Inc./(Dec.) in Cash and Cash Equivalent 0.12 -0.27 0.35 0.31 -0.73 -0.34 1.28
Cash and Cash Equivalents at End of the year 0.89 0.78 1.04 0.70 0.39 1.12 1.46
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 0.44 0.59 1.12 0.91 0.57 0.39 0.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 26.90 20.60 11.48 12.82 15.82 6.68 7.99
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 10.24 11.88 0.00 0.72 7.60 5.68 1.26
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 -7.98 -3.82 0.00 -3.93 -9.60 -2.05 -2.30
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 -3.60 -8.99 0.00 3.41 2.34 -3.46 0.76
Net Cash used in Financing Activities -3.60 -8.99 0.00 3.41 2.34 -3.46 0.76
Net Inc./(Dec.) in Cash and Cash Equivalent -0.09 -0.16 0.61 0.21 0.34 0.18 -0.28
Cash and Cash Equivalents at End of the year 0.35 0.44 1.73 1.12 0.91 0.57 0.39
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 39.54 37.82 45.70 37.57 42.58 43.55 36.36
Other Income 0.04 0.02 0.03 0.03 0.06 0.08 0.03
Stock Adjustment 2.38 0.67 3.00 -1.92 0.57 2.20 -1.24
Raw Material 15.83 18.40 20.92 20.60 24.45 22.13 20.99
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.68 1.66 2.27 1.53 1.48 1.78 1.69
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 7.71 8.02 10.05 8.19 9.67 9.50 7.69
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.80 6.67 9.05 8.38 5.97 6.88 6.56
Interest 0.24 0.31 0.21 0.26 0.39 0.36 0.38
Gross Profit 6.60 6.37 8.87 8.15 5.64 6.61 6.21
Depreciation 0.85 0.83 0.84 0.84 0.81 0.81 0.80
Taxation 1.44 1.93 2.60 2.71 1.69 1.96 1.79
Net Profit / Loss 4.30 3.61 5.42 4.60 3.13 3.84 3.62
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 11.33 11.33 11.33 11.33 11.33 11.33 11.33
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 3.80 3.19 4.78 3.95 2.77 3.39 3.19
Diluted EPS 3.80 3.19 4.78 3.95 2.77 3.39 3.19
EPS After Extra Ordinary Items
Basic EPS 3.80 3.19 4.78 3.95 2.77 3.39 3.19
Diluted EPS 3.80 3.19 4.78 3.95 2.77 3.39 3.19
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Sales 149.11 129.61 129.03 116.97 86.09 83.22 64.04
Other Income 0.25 0.07 0.34 0.37 0.73 0.30 1.70
Stock Adjustment -3.16 4.39 -6.65 -0.05 -0.74 -7.44 1.16
Raw Material 85.06 67.42 74.03 59.75 48.19 51.25 34.86
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 6.06 5.83 5.01 3.77 3.33 3.30 2.48
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 33.19 31.16 32.54 27.56 21.54 20.59 15.97
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 25.13 16.74 17.86 18.75 9.35 11.00 9.58
Interest 1.51 2.10 2.22 1.36 1.54 1.59 1.24
Gross Profit 23.87 14.71 15.97 17.76 8.54 9.71 10.05
Depreciation 3.17 3.14 3.03 1.81 1.75 1.63 1.50
Taxation 7.21 3.99 3.50 0.00 2.38 2.72 2.85
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 -0.05
Net Profit / Loss 13.49 7.58 9.45 15.94 4.40 5.36 5.64
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 13.49 7.58 9.45 15.94 4.40 5.36 5.65
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 11.33 11.33 11.33 11.33 11.33 11.33 11.33
EPS Before Extra Ordinary Items
Basic EPS 11.91 6.69 8.34 9.10 3.89 4.73 5.03
Diluted EPS 11.91 6.69 8.34 9.10 3.89 4.73 5.03
EPS After Extra Ordinary Items
Basic EPS 11.91 6.69 8.34 9.10 3.89 4.73 5.03
Diluted EPS 11.91 6.69 8.34 9.10 3.89 4.73 5.03
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 0.70 0.66 0.66 0.67 0.61
Agg.Of Non PromotoHolding(%) 0.00 0.00 62.23 58.07 58.18 58.73 54.17
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 77.36 164.28 90.29 73.99 148.39 79.91 68.48
Other Income 0.06 0.25 0.16 0.09 0.20 0.12 0.08
Stock Adjustment 3.05 1.38 2.72 -1.34 -3.16 0.96 -4.12
Raw Material 34.22 83.43 44.55 38.88 85.06 43.11 41.94
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.34 7.51 4.53 3.00 6.05 3.47 2.58
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 15.73 38.29 20.42 17.87 33.11 17.19 15.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.47 31.16 16.79 14.35 25.09 13.44 11.66
Interest 0.56 1.19 0.53 0.65 1.50 0.74 0.76
Gross Profit 12.97 30.22 16.42 13.79 23.79 12.82 10.97
Depreciation 1.69 3.32 1.67 1.65 3.17 1.60 1.57
Taxation 3.37 9.40 4.99 4.40 7.14 3.76 3.38
Net Profit / Loss 7.91 17.51 9.75 7.74 13.48 7.45 6.02
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 11.33 11.33 11.33 11.33 11.33 11.33 11.33
Equity Dividend Rate 0.00 15.00 0.00 0.00 15.00 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 6.99 15.38 0.00 6.60 11.86 0.00 5.32
Diluted EPS 6.99 15.38 0.00 6.60 11.86 0.00 5.32
EPS After Extra Ordinary Items
Basic EPS 6.99 15.38 0.00 6.60 11.86 0.00 5.32
Diluted EPS 6.99 15.38 0.00 6.60 11.86 0.00 5.32