17 Jul 2018 | 11:12 PM
 

Elgi Equipments Ltd. Share Price Live (BSE)
0

BSE Code: 522074 | NSE Symbol: ELGIEQUIP
290.65
6.35
(2.24 %)
17 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    287.25
  • Prev. close (Rs.)
    284.30
  • High (Rs.)
    295.80
  • Low (Rs.)
    287.25
  • 52W H (Rs.)
    350.00
  • 52W L (Rs.)
    210.00
  • Volume
    1140
  • MCap (Rs in Cr.)
    4,605.50

Elgi Equipments Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.86 7.52 1.62 2.87 3.80 4.77 5.63
Adjusted Cash EPS (Rs.) 11.68 10.27 3.93 4.53 4.95 5.62 6.35
Reported EPS (Rs.) 4.67 3.21 3.04 2.87 3.80 4.77 5.62
Reported Cash EPS (Rs.) 7.49 5.96 5.34 4.53 4.95 5.62 6.34
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 13.19 12.01 5.58 6.27 6.28 6.85 8.61
Book Value (Excl Rev Res) Per Share (Rs.) 13.19 12.01 5.58 6.27 6.28 6.85 8.61
Book Value (Incl Rev Res) Per Share (Rs.) 13.19 12.01 5.58 6.27 6.28 6.85 8.61
Net Operating Income Per Share (Rs.) 90.75 92.52 82.94 85.22 72.23 62.58 59.39
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.53 12.98 6.72 7.35 8.68 10.95 14.49
Gross Profit Margin (%) 11.43 10.00 3.94 5.40 7.10 9.58 13.27
Net Profit Margin (%) 5.14 3.47 3.65 3.35 5.25 7.49 9.34
Adjusted Cash Margin (%) 12.77 11.03 4.70 5.28 6.75 8.83 10.56
Adjusted Return On Net Worth (%) 23.12 21.82 5.21 9.82 13.88 19.00 26.34
Reported Return On Net Worth (%) 12.19 9.32 9.74 9.82 13.88 19.00 26.30
Return On long Term Funds (%) 24.81 22.74 9.46 12.12 14.92 27.99 40.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.16 0.25 0.32 0.46 0.51 0.00 0.00
Total Debt/Equity 0.35 0.48 0.65 0.73 0.66 0.02 0.02
Owners fund as % of total Source 0.35 0.48 0.65 0.73 0.66 0.02 0.02
Fixed Assets Turnover Ratio 1.77 1.81 1.63 1.77 2.03 2.64 3.08
LIQUIDITY RATIOS
Current Ratio 2.16 2.05 1.93 1.82 2.00 2.26 2.04
Current Ratio (Inc. ST Loans) 1.36 1.23 1.02 1.10 1.42 2.08 1.92
Quick Ratio 1.38 1.28 1.16 1.12 1.30 1.70 1.54
Inventory Turnover Ratio 13.19 12.01 5.58 6.27 6.28 6.85 8.61
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 25.72 37.37 41.96 42.85 32.43 24.88 20.91
Dividend payout Ratio (Cash Profit) 16.04 20.13 23.84 27.19 24.90 21.11 18.52
Earning Retention Ratio 86.45 84.04 21.60 57.15 67.57 75.12 79.13
Cash Earnings Retention Ratio 89.72 88.31 67.61 72.81 75.10 78.89 81.51
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.14 1.61 5.15 4.70 3.67 0.10 0.07
Financial Charges Coverage Ratio 28.27 16.30 6.23 11.15 25.96 175.34 419.61
Fin. Charges Cov.Ratio (Post Tax) 16.30 8.73 6.36 8.38 18.59 126.12 285.59
COMPONENT RATIOS
Material Cost Component(% earnings) 53.12 52.91 57.48 59.91 61.00 64.08 61.42
Selling Cost Component 0.40 0.43 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 1.77 1.81 1.63 1.77 2.03 2.64 3.08
Bonus Component In Equity Capital (%) 80.58 80.58 80.58 80.58 80.58 80.58 80.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,501.96 4,525.08 4,529.55 4,539.12 4,534.81 4,459.73 4,468.00
EV / Net Sales (X) 3.13 3.09 3.45 3.36 3.96 4.50 4.76
EV / EBITDA (X) 20.54 22.69 46.03 41.86 39.20 35.72 28.69
MarketCap / Sales (X) 3.20 3.14 3.51 3.41 4.03 4.65 4.91
Retention Ratios (%) 74.28 62.63 58.04 57.15 67.57 75.12 79.09
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.20 3.14 3.51 3.41 4.03 4.65 4.91
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.02 0.02
Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.32 4.98 4.94 4.50 4.80 5.46 8.00
Adjusted Cash EPS (Rs.) 6.64 7.26 6.06 5.40 5.54 6.11 9.27
Reported EPS (Rs.) 4.32 1.50 4.94 4.50 4.80 5.14 7.06
Reported Cash EPS (Rs.) 6.64 3.78 6.06 5.40 5.54 5.78 8.33
Dividend Per Share 1.00 1.00 1.00 1.00 1.00 1.00 2.00
Operating Profit Per Share (Rs.) 7.07 7.96 7.68 6.22 6.66 8.20 12.91
Book Value (Excl Rev Res) Per Share (Rs.) 7.07 7.96 7.68 6.22 6.66 8.20 12.91
Book Value (Incl Rev Res) Per Share (Rs.) 7.07 7.96 7.68 6.22 6.66 8.20 12.91
Net Operating Income Per Share (Rs.) 56.28 54.85 52.28 51.53 50.16 48.79 74.26
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 18.39 29.45
PROFITABILITY RATIOS
Operating Margin (%) 12.56 14.50 14.68 12.06 13.28 16.80 17.37
Gross Profit Margin (%) 8.43 10.36 12.53 10.31 11.79 15.47 15.79
Net Profit Margin (%) 7.66 2.73 9.38 8.59 9.42 10.39 9.50
Adjusted Cash Margin (%) 11.61 13.04 11.51 10.31 10.88 12.35 12.36
Adjusted Return On Net Worth (%) 12.64 14.59 15.77 16.33 19.81 26.52 24.35
Reported Return On Net Worth (%) 12.64 4.39 15.77 16.33 19.81 24.96 21.49
Return On long Term Funds (%) 16.54 18.97 22.10 22.28 27.56 39.83 37.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.09 0.12 0.19 0.05 0.00 0.00 0.00
Owners fund as % of total Source 0.09 0.12 0.19 0.05 0.00 0.00 0.00
Fixed Assets Turnover Ratio 1.49 1.39 1.59 1.94 2.24 2.65 2.55
LIQUIDITY RATIOS
Current Ratio 2.16 2.26 2.25 2.04 2.19 1.75 1.66
Current Ratio (Inc. ST Loans) 1.40 1.41 1.19 1.69 2.19 1.75 1.65
Quick Ratio 1.60 1.80 1.75 1.53 1.69 1.43 1.38
Inventory Turnover Ratio 7.07 7.96 7.68 6.22 6.66 8.20 12.91
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 26.39 66.62 20.24 22.23 20.84 19.46 26.23
Dividend payout Ratio (Cash Profit) 17.15 26.48 16.50 18.52 18.03 17.28 22.23
Earning Retention Ratio 73.61 79.94 79.76 77.77 79.16 81.68 76.85
Cash Earnings Retention Ratio 82.85 86.23 83.50 81.48 81.97 83.63 80.02
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.46 0.55 0.96 0.23 0.00 0.00 0.00
Financial Charges Coverage Ratio 103.21 39.49 163.96 758.39 0.00 102.14 108.19
Fin. Charges Cov.Ratio (Post Tax) 86.96 18.04 124.58 582.86 0.00 67.81 67.17
COMPONENT RATIOS
Material Cost Component(% earnings) 58.65 57.98 60.85 60.52 63.73 63.50 63.87
Selling Cost Component 0.29 0.27 0.00 0.00 0.00 3.01 3.05
Exports as percent of Total Sales 0.00 17.77 19.86 17.10 17.97 15.52 15.55
Import Comp. in Raw Mat. Consumed 0.00 12.56 15.82 13.58 0.00 12.82 14.05
Long term assets / Total Assets 1.49 1.39 1.59 1.94 2.24 2.65 2.55
Bonus Component In Equity Capital (%) 80.58 80.58 80.58 80.58 80.58 80.58 62.37
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,554.17 4,569.80 4,585.96 4,584.23 4,498.48 4,490.19 4,505.73
EV / Net Sales (X) 5.11 5.26 5.54 5.61 5.66 5.81 7.76
EV / EBITDA (X) 36.05 32.95 36.00 41.12 38.27 32.04 42.32
MarketCap / Sales (X) 5.17 5.30 5.56 5.64 5.80 5.96 7.94
Retention Ratios (%) 73.61 33.38 79.76 77.77 79.16 80.54 73.77
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.17 5.30 5.56 5.64 5.80 5.96 3.92
Earning Yield (%) 0.01 0.01 0.02 0.02 0.02 0.02 0.02
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 15.84 15.84 15.84 15.84 15.84 15.84 15.84
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 591.05 530.37 477.58 447.77 417.74 381.79 322.48
Loan Funds
Secured Loans 162.57 224.28 320.76 337.35 287.66 9.12 4.98
Unsecured Loans 48.49 37.40 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 817.96 807.89 814.18 800.96 721.25 406.76 343.31
USES OF FUNDS
Fixed Assets
Gross Block 524.32 510.06 664.79 573.96 456.34 233.24 206.37
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 83.43 43.71 210.70 182.88 159.29 124.56 120.18
Net Block 440.90 466.36 454.09 391.08 297.05 108.68 86.19
Capital Work in Progress 8.65 1.97 10.18 86.15 75.51 7.57 3.42
Investments 10.19 10.49 14.84 14.85 14.95 15.40 17.30
Net Current Assets
Current Assets, Loans and Advances 666.87 642.00 696.54 683.77 667.43 493.89 557.96
Less : Current Liabilities and Provisions 308.64 312.92 361.48 374.89 333.69 218.78 322.40
Total Net Current Assets 358.23 329.08 335.07 308.88 333.74 275.11 235.56
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 0.84
Total 817.96 807.89 814.18 800.96 721.25 406.76 343.31
Note :
Book Value of Unquoted Investments 0.01 0.01 13.09 13.10 13.20 15.40 12.55
Market Value of Quoted Investments 10.17 5.99 5.84 4.41 4.83 0.00 2.47
Contingent liabilities 34.13 47.77 97.74 0.00 0.00 0.00 0.00
Number of Equity shares outstanding 15.85 15.85 15.85 15.85 15.85 15.85 15.85
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 15.84 15.84 15.84 15.84 15.84 15.84 15.84
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 524.99 525.21 517.15 480.20 420.47 367.75 310.14
Loan Funds
Secured Loans 48.49 63.80 109.34 92.37 19.83 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 589.32 604.85 642.33 588.41 456.15 383.59 325.99
USES OF FUNDS
Fixed Assets
Gross Block 309.58 448.88 426.55 306.55 224.74 209.20 184.66
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 70.82 203.15 168.48 149.63 130.85 117.84 113.99
Net Block 238.76 245.73 258.07 156.92 93.89 91.36 70.67
Capital Work in Progress 5.98 0.52 6.35 84.80 74.92 7.38 3.41
Investments 137.63 89.85 117.59 86.89 85.09 65.08 47.35
Net Current Assets
Current Assets, Loans and Advances 384.98 482.79 447.96 466.98 397.04 404.70 477.58
Less : Current Liabilities and Provisions 178.03 214.04 187.64 207.18 194.78 184.93 273.03
Total Net Current Assets 206.95 268.75 260.32 259.81 202.25 219.77 204.55
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 589.32 604.85 642.33 588.41 456.15 383.59 325.99
Note :
Book Value of Unquoted Investments 127.46 88.10 115.84 85.14 83.34 63.33 45.60
Market Value of Quoted Investments 10.17 5.88 5.84 4.41 4.83 4.04 2.47
Contingent liabilities 22.90 44.59 38.34 199.91 133.45 113.67 23.50
Number of Equity shares outstanding 15.85 15.85 15.85 15.85 15.85 15.85 15.85
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,438.05 1,466.02 1,314.27 1,350.40 1,144.52 991.69 938.15
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 8.34
Stock Adjustments 1.57 14.60 -12.17 -15.59 -16.73 -14.71 -3.18
Total Income 1,439.62 1,480.62 1,302.10 1,334.81 1,127.79 976.98 943.31
EXPENDITURE :
Raw Materials 532.06 555.38 538.72 596.11 545.03 487.02 564.28
Excise Duty 0.00 0.00 47.86 0.00 65.54 0.00 62.49
Power and Fuel Cost 15.67 16.10 14.74 12.82 9.49 8.26 7.52
Other Manufacturing Expenses 15.67 16.10 14.74 12.82 9.49 8.26 15.86
Employee Cost 253.82 256.74 249.86 232.84 163.33 109.50 91.46
Selling and Administration Expenses 5.88 6.43 0.00 0.00 0.00 0.00 56.78
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 823.10 850.76 865.92 854.60 792.88 613.04 798.38
Profit before Interest, Depreciation and Tax 532.08 522.30 680.58 583.68 460.80 233.96 208.28
Interest and Financial Charges 7.75 12.23 15.79 9.72 4.46 0.71 1.91
Profit before Depreciation and Tax 524.32 510.06 664.79 573.96 456.34 233.24 206.37
Depreciation 44.64 43.58 36.57 26.24 18.18 13.52 11.16
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 100.45 75.35 68.39 72.48 93.06 110.61 136.21
Tax 26.45 24.42 20.29 26.93 32.87 35.04 47.22
Profit After Tax 74.00 50.93 48.10 45.54 60.19 75.57 88.99
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. 74.00 50.93 48.10 45.54 60.19 75.57 88.99
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 487.64 430.40 328.48 308.13 289.35 255.75 207.17
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 15.81 19.03 16.78 16.69 16.69 16.18 16.01
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 0.01 0.01 13.09 13.10 13.20 15.40 12.55
Extraordinary Items 0.00 -6.19 22.35 0.00 0.00 0.00 -4.74
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 891.71 869.13 775.93 828.33 816.54 794.78 773.10
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 7.85
Stock Adjustments 2.22 5.16 -0.65 -3.10 1.56 -12.81 -1.85
Total Income 893.94 874.30 775.28 825.23 818.10 781.97 779.10
EXPENDITURE :
Raw Materials 421.64 414.02 364.99 393.63 388.50 391.33 465.68
Excise Duty 57.00 55.16 39.39 0.00 0.00 0.00 55.61
Power and Fuel Cost 12.65 13.08 11.77 9.81 7.84 7.30 6.75
Other Manufacturing Expenses 12.65 13.08 11.77 9.81 7.84 7.30 14.60
Employee Cost 117.96 109.12 100.10 90.85 93.57 74.59 66.23
Selling and Administration Expenses 2.61 2.38 0.00 0.00 0.00 0.00 23.31
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 624.52 606.84 528.02 504.10 497.76 480.52 632.18
Profit before Interest, Depreciation and Tax 310.80 452.39 430.25 307.32 224.88 209.20 186.04
Interest and Financial Charges 1.22 3.51 3.71 0.78 0.15 0.00 1.37
Profit before Depreciation and Tax 309.58 448.88 426.55 306.55 224.74 209.20 184.66
Depreciation 36.84 36.05 29.14 17.76 14.27 11.82 10.27
Profit Before Tax 88.27 43.96 68.67 108.86 97.07 105.73 123.41
Tax 19.89 20.18 13.05 30.60 25.80 29.71 42.02
Profit After Tax 68.38 23.78 55.62 78.26 71.26 76.02 81.39
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 362.03 369.62 370.47 340.82 288.22 242.99 193.58
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 18.05 12.62 12.62 13.15 13.15 13.27 13.27
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 127.46 88.10 115.84 85.14 83.34 63.33 45.60
Extraordinary Items 0.00 -55.18 0.00 0.00 0.00 0.00 -4.18
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 140.66 119.18 24.57 11.96 11.78 3.36 4.33
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 110.61 136.14 94.04 65.41 58.94 34.51 26.92
Adjustments :
Depreciation 0.00 11.16 9.71 8.27 7.03 6.92 9.32
Interest (Net) 0.00 0.00 -1.19 -1.41 -1.40 -1.47 -1.20
Dividend Received 0.00 -0.34 -0.09 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -0.11 -0.12 -0.12 -2.09 -0.02 -1.80
P/L on Sales of Invest 0.00 0.00 0.00 -0.11 -0.10 0.00 0.02
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 1.12 1.06
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 -37.85 -60.14 26.66 -54.82 -18.79 -30.51
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 16.84 107.69 -48.60 48.31 34.30 6.39
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 0.45 1.24 -1.00 1.94 -0.88 -0.95
Direct Taxes Paid 0.00 -41.52 -31.41 -19.27 -19.56 -11.85 -11.10
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 1.05 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 49.38 48.64 105.33 33.64 22.45 30.15 3.44
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -25.95 -16.35 -23.37 -19.24 -10.71 -6.77
Sale of Fixed Assets 0.00 0.17 0.15 0.17 2.62 0.26 3.16
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 -3.00 0.00 0.00 0.00 -0.05 6.19
Sale of Investments 0.00 0.00 0.00 0.11 0.18 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 8.57 4.44 1.00 1.40 0.88 0.95
Dividend Received 0.00 -0.34 -0.09 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 -0.17
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 -23.75 -18.17 -21.60 -16.48 -13.63 -9.42 3.60
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 2.23 2.76 0.00 -0.17 -4.45 8.80
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 -11.63 -15.04 -4.40 -8.07 -7.87 -3.76
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -0.45 -0.05 -0.15 -0.40 0.00 0.00
Others -18.14 0.00 0.00 0.00 0.00 0.00 -13.05
Net Cash used in Financing Activities -18.14 -9.78 10.89 -4.55 -8.65 -12.32 -8.02
Net Inc./(Dec.) in Cash and Cash Equivalent 7.49 20.69 94.62 12.61 0.18 8.42 -0.97
Cash and Cash Equivalents at End of the year 148.14 139.88 119.18 24.57 11.96 11.78 3.36
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 27.98 22.73 21.91 23.64 109.39 117.68 102.14
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 88.27 43.96 68.67 108.86 97.07 105.73 123.41
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 10.27
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 -0.34
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -0.05
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 -28.91
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 0.11
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -38.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 78.82 40.41 2.03 44.26 40.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -16.34
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.11
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 -0.59
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 7.54
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.34
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -73.70 -95.27 -88.96 -34.02 -14.40
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 -11.43
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 -0.11
Others 0.00 0.00 -4.30 53.13 1.18 -18.54 0.00
Net Cash used in Financing Activities 0.00 0.00 -4.30 53.13 1.18 -18.54 -10.85
Net Inc./(Dec.) in Cash and Cash Equivalent 14.51 15.34 0.82 -1.72 -85.75 -8.29 15.54
Cash and Cash Equivalents at End of the year 42.49 38.08 22.73 21.91 23.64 109.39 117.68
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 462.21 415.42 372.86 354.83 372.49 332.54 325.50
Other Income 3.93 2.38 3.08 2.87 3.49 1.19 2.61
Stock Adjustment 5.08 -4.12 -13.78 -9.67 4.45 3.90 4.14
Raw Material 211.19 183.68 151.95 157.62 147.76 123.81 128.22
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 72.40 72.61 67.64 68.62 60.67 64.67 63.47
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 71.84 62.42 53.75 55.04 62.80 55.71 51.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 51.57 47.48 44.75 32.32 39.97 27.81 34.31
Interest 1.92 1.37 1.33 1.34 0.98 2.37 2.16
Gross Profit 53.59 48.49 46.51 33.85 42.48 26.63 34.75
Depreciation 11.28 11.52 11.24 10.64 12.79 10.87 10.61
Taxation 15.43 9.12 9.40 7.36 9.22 3.64 6.40
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 26.88 27.84 25.86 13.11 20.47 12.12 17.74
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.24 0.22 0.63 0.49 0.37 0.47 0.31
Net P/L After Minority Interest and Share Of Associates 27.12 28.06 26.49 13.60 20.84 12.59 18.05
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.83 15.83 15.83 15.83 15.83 15.83 15.83
EPS Before Extra Ordinary Items
Basic EPS 1.71 1.77 1.67 0.86 1.32 0.80 1.14
Diluted EPS 1.71 1.77 1.67 0.86 1.32 0.80 1.14
EPS After Extra Ordinary Items
Basic EPS 1.71 1.77 1.67 0.86 1.32 0.80 1.14
Diluted EPS 1.71 1.77 1.67 0.86 1.32 0.80 1.14
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Mar 2017 Dec 2016 Jun 2016 Dec 2015
Sales 301.63 268.13 233.60 251.95 217.80 207.32 221.50
Other Income 4.28 2.09 3.06 2.89 1.88 7.42 1.20
Stock Adjustment 16.06 0.29 -4.21 7.37 3.34 -10.53 2.75
Raw Material 131.32 141.47 108.53 118.12 102.29 99.56 104.91
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 35.15 36.50 32.89 29.10 29.59 29.81 26.84
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 43.38 41.80 36.82 36.63 37.19 36.73 32.33
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 43.10 32.38 29.81 34.52 24.87 25.80 33.71
Interest 0.69 0.38 0.27 0.26 0.31 0.30 0.80
Gross Profit 46.68 34.09 32.59 37.15 26.44 32.91 34.11
Depreciation 9.15 9.32 9.25 10.04 9.17 8.72 9.12
Taxation 14.01 5.38 5.90 8.01 3.97 0.00 6.01
Net Profit / Loss 23.52 19.39 17.45 19.10 13.30 19.92 18.98
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 15.83 15.83 15.83 15.83 15.83 15.85 15.85
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 10.79
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 68.10
EPS Before Extra Ordinary Items
Basic EPS 1.49 1.22 1.10 1.21 0.84 1.26 1.20
Diluted EPS 1.49 1.22 1.10 1.21 0.84 1.26 1.20
EPS After Extra Ordinary Items
Basic EPS 1.49 1.22 1.10 1.21 0.84 1.26 1.20
Diluted EPS 1.49 1.22 1.10 1.21 0.84 1.26 1.20
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,605.31 877.63 727.69 1,370.11 705.03 665.08 1,412.36
Other Income 12.27 6.31 5.96 10.14 4.68 5.53 9.17
Stock Adjustment -22.48 0.97 -23.45 1.57 8.36 -6.79 14.53
Raw Material 704.45 394.87 309.58 532.06 271.57 260.50 556.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 281.26 145.00 136.26 253.82 125.35 128.47 260.24
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 243.05 134.26 108.79 221.28 118.51 102.84 232.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 176.13 99.05 77.07 141.14 67.78 73.29 135.79
Interest 5.96 3.29 2.67 7.75 3.35 4.40 12.23
Gross Profit 182.43 102.07 80.36 143.52 69.11 74.42 132.73
Depreciation 44.69 22.80 21.89 44.64 23.66 20.98 42.57
Taxation 41.31 24.55 16.76 26.45 12.86 13.59 22.46
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 93.68 54.72 38.97 72.43 32.58 39.85 63.35
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 1.60 0.47 1.13 1.57 0.84 0.72 0.00
Net P/L After Minority Interest and Share Of Associates 95.28 55.19 40.09 74.00 33.43 40.57 63.35
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.83 15.83 15.83 15.83 15.83 15.83 15.84
EPS Before Extra Ordinary Items
Basic EPS 6.02 0.00 2.53 4.67 0.00 2.56 4.00
Diluted EPS 6.02 0.00 2.53 4.67 0.00 2.56 4.00
EPS After Extra Ordinary Items
Basic EPS 6.02 0.00 2.53 4.67 0.00 2.56 4.00
Diluted EPS 6.02 0.00 2.53 4.67 0.00 2.56 4.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,023.76 569.76 454.00 891.71 469.75 419.83 869.13
Other Income 17.18 6.38 11.65 14.30 4.78 9.60 12.61
Stock Adjustment -2.54 16.34 -18.88 2.22 10.71 -8.48 5.16
Raw Material 502.43 272.79 229.64 421.64 220.41 201.22 414.02
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 138.20 71.65 66.55 117.96 58.69 59.27 109.12
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 155.89 85.17 71.56 146.47 73.82 70.59 133.64
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 131.31 75.48 54.99 112.03 59.38 52.57 126.10
Interest 1.66 1.08 0.58 1.22 0.57 0.66 3.51
Gross Profit 146.84 80.77 66.06 125.11 63.59 61.52 135.19
Depreciation 36.49 18.47 18.02 36.84 19.21 17.63 36.05
Taxation 30.73 19.39 11.34 19.89 11.98 0.00 20.18
Net Profit / Loss 76.87 42.91 33.96 68.38 32.40 35.98 23.78
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 15.83 15.83 15.83 15.83 15.83 15.85 15.85
Equity Dividend Rate 120.00 0.00 0.00 100.00 0.00 0.00 100.00
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 4.86 0.00 2.14 4.32 0.00 2.27 1.50
Diluted EPS 4.86 0.00 2.14 4.32 0.00 2.27 1.50
EPS After Extra Ordinary Items
Basic EPS 4.86 0.00 2.14 4.32 0.00 2.27 1.50
Diluted EPS 4.86 0.00 2.14 4.32 0.00 2.27 1.50