19 Oct 2018 | 4:43 AM
 

Emami Ltd. Share Price Live (BSE)
0

BSE Code: 531162 | NSE Symbol: EMAMILTD
430.00
-17.89
(-3.99 %)
17 Oct 2018 | 03:50 PM
Change company
  • Open (Rs)
    449.45
  • Prev. close (Rs.)
    447.90
  • High (Rs.)
    455.00
  • Low (Rs.)
    427.15
  • 52W H (Rs.)
    1,428.00
  • 52W L (Rs.)
    401.90
  • Volume
    7528
  • MCap (Rs in Cr.)
    19,519.21

Emami Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 14.00 16.72 16.00 21.59 15.30 20.80 17.10
Adjusted Cash EPS (Rs.) 27.70 30.32 27.23 23.10 19.54 29.00 25.09
Reported EPS (Rs.) 13.53 15.00 16.02 21.40 17.73 20.80 17.11
Reported Cash EPS (Rs.) 27.23 28.59 27.25 22.91 21.97 29.00 25.10
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 32.15 35.19 30.28 23.80 19.44 29.32 25.17
Book Value (Excl Rev Res) Per Share (Rs.) 32.15 35.19 30.28 23.80 19.44 29.32 25.17
Book Value (Incl Rev Res) Per Share (Rs.) 32.15 35.19 30.28 23.80 19.44 29.32 25.17
Net Operating Income Per Share (Rs.) 111.95 111.37 103.91 97.69 80.22 112.29 96.06
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 28.71 31.59 29.14 24.35 24.23 26.11 26.20
Gross Profit Margin (%) 16.48 19.39 18.33 22.81 18.95 18.80 17.88
Net Profit Margin (%) 12.08 13.46 15.41 21.90 21.37 17.93 17.80
Adjusted Cash Margin (%) 24.55 26.89 25.71 22.66 23.54 25.00 25.18
Adjusted Return On Net Worth (%) 15.78 21.63 22.52 39.81 37.25 40.47 36.62
Reported Return On Net Worth (%) 15.25 19.40 22.55 39.46 43.17 40.48 36.63
Return On long Term Funds (%) 21.76 29.70 24.94 48.86 42.89 46.57 41.37
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.19 0.00 0.02 0.04 0.07
Total Debt/Equity 0.16 0.10 0.42 0.02 0.02 0.11 0.15
Owners fund as % of total Source 0.16 0.10 0.42 0.02 0.02 0.11 0.15
Fixed Assets Turnover Ratio 1.19 1.20 1.33 2.01 2.00 2.02 0.00
LIQUIDITY RATIOS
Current Ratio 1.42 0.68 1.49 1.64 1.72 1.72 1.69
Current Ratio (Inc. ST Loans) 0.73 0.51 0.74 1.52 1.68 1.30 1.29
Quick Ratio 0.99 0.42 1.12 1.34 1.31 1.40 1.38
Inventory Turnover Ratio 32.15 35.19 30.28 23.80 19.44 29.32 25.17
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 46.27 69.15 22.54 38.74 46.18 44.99 54.27
Dividend payout Ratio (Cash Profit) 22.99 36.27 13.25 36.19 37.27 32.27 36.99
Earning Retention Ratio 55.28 37.98 77.43 61.61 46.48 55.00 45.73
Cash Earnings Retention Ratio 77.40 65.79 86.74 64.12 58.08 67.73 63.01
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.52 0.25 1.09 0.04 0.05 0.20 0.28
Financial Charges Coverage Ratio 21.84 14.30 13.54 123.81 93.54 76.02 28.60
Fin. Charges Cov.Ratio (Post Tax) 19.01 12.19 12.45 102.14 93.63 67.80 25.96
COMPONENT RATIOS
Material Cost Component(% earnings) 32.49 32.05 35.35 34.67 38.87 42.61 41.70
Selling Cost Component 18.48 17.51 18.25 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 1.19 1.20 1.33 2.01 2.00 2.02 0.00
Bonus Component In Equity Capital (%) 58.07 58.07 58.07 58.07 58.07 37.10 37.10
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 19,494.16 19,523.63 19,465.24 19,219.57 19,303.71 19,291.96 19,297.74
EV / Net Sales (X) 7.67 7.72 8.25 8.67 10.60 11.35 13.28
EV / EBITDA (X) 26.02 23.53 26.60 30.20 38.34 38.64 44.36
MarketCap / Sales (X) 7.70 7.74 8.30 8.83 10.75 11.52 13.47
Retention Ratios (%) 53.73 30.85 77.46 61.26 53.82 55.01 45.73
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.85 3.87 4.15 4.41 5.38 3.84 4.49
Earning Yield (%) 0.03 0.03 0.04 0.05 0.04 0.05 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.) 13.64 15.26 14.44 20.46 14.91 21.40 16.97
Adjusted Cash EPS (Rs.) 27.09 28.68 25.55 21.84 19.04 29.55 24.95
Reported EPS (Rs.) 13.64 15.26 14.44 20.78 17.55 21.40 16.97
Reported Cash EPS (Rs.) 27.09 28.68 25.55 22.17 21.68 29.55 24.95
Dividend Per Share 7.00 7.00 7.00 7.00 7.00 8.00 8.00
Operating Profit Per Share (Rs.) 30.82 32.56 28.86 22.48 18.82 29.67 24.91
Book Value (Excl Rev Res) Per Share (Rs.) 30.82 32.56 28.86 22.48 18.82 29.67 24.91
Book Value (Incl Rev Res) Per Share (Rs.) 30.82 32.56 28.86 22.48 18.82 29.67 24.91
Net Operating Income Per Share (Rs.) 103.71 101.41 105.37 89.47 75.12 107.53 91.85
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 29.71 32.10 27.38 25.12 25.05 27.59 27.11
Gross Profit Margin (%) 16.74 18.87 16.84 23.57 19.55 20.01 18.43
Net Profit Margin (%) 13.14 15.04 13.70 23.22 23.35 19.89 18.47
Adjusted Cash Margin (%) 25.80 27.74 23.92 23.31 24.45 26.54 26.12
Adjusted Return On Net Worth (%) 15.70 20.22 24.25 38.30 36.44 41.65 36.83
Reported Return On Net Worth (%) 15.70 20.22 24.25 38.90 42.88 41.65 36.83
Return On long Term Funds (%) 21.42 28.00 26.37 47.39 41.94 47.58 41.56
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.22 0.00 0.02 0.03 0.08
Total Debt/Equity 0.14 0.08 0.49 0.01 0.02 0.06 0.15
Owners fund as % of total Source 0.14 0.08 0.49 0.01 0.02 0.06 0.15
Fixed Assets Turnover Ratio 1.15 1.19 1.48 1.88 1.93 2.00 1.66
LIQUIDITY RATIOS
Current Ratio 1.41 0.57 0.98 1.80 1.85 1.72 1.73
Current Ratio (Inc. ST Loans) 0.71 0.45 0.55 1.72 1.83 1.57 1.32
Quick Ratio 0.88 0.29 0.69 1.45 1.41 1.38 1.42
Inventory Turnover Ratio 30.82 32.56 28.86 22.48 18.82 29.67 24.91
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 38.49 57.33 48.48 33.68 39.89 37.38 47.13
Dividend payout Ratio (Cash Profit) 19.38 30.50 27.39 31.57 32.29 27.07 32.06
Earning Retention Ratio 61.51 42.67 51.52 65.79 53.06 62.62 52.87
Cash Earnings Retention Ratio 80.62 69.50 72.61 67.96 63.25 72.93 67.94
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.45 0.21 1.14 0.02 0.04 0.10 0.28
Financial Charges Coverage Ratio 21.94 13.61 12.80 123.80 126.00 82.98 27.80
Fin. Charges Cov.Ratio (Post Tax) 19.53 12.30 11.79 103.77 127.61 74.30 25.27
COMPONENT RATIOS
Material Cost Component(% earnings) 35.48 35.29 33.16 36.13 39.88 43.22 42.39
Selling Cost Component 17.20 15.89 14.72 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.51 0.00 4.26 4.97 4.91 5.33 7.26
Import Comp. in Raw Mat. Consumed 0.00 0.00 1.47 1.00 0.95 1.17 0.43
Long term assets / Total Assets 1.15 1.19 1.48 1.88 1.93 2.00 1.66
Bonus Component In Equity Capital (%) 58.07 58.07 58.07 58.07 58.07 37.10 37.10
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 19,552.12 19,565.15 19,501.12 19,247.59 19,308.84 19,294.59 19,301.20
EV / Net Sales (X) 8.31 8.50 8.15 9.48 11.32 11.86 13.89
EV / EBITDA (X) 26.87 24.95 28.36 31.76 39.43 38.12 44.63
MarketCap / Sales (X) 8.32 8.50 8.18 9.64 11.48 12.03 14.08
Retention Ratios (%) 61.51 42.67 51.52 66.32 60.11 62.62 52.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.16 4.25 4.09 4.82 5.74 4.01 4.69
Earning Yield (%) 0.03 0.04 0.03 0.05 0.04 0.05 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 22.70 22.70 22.70 22.70 22.70 15.13 15.13
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 1,990.91 1,732.00 1,588.91 1,207.94 909.42 762.34 691.50
Loan Funds
Secured Loans 104.37 63.16 41.44 19.29 21.77 85.65 108.13
Unsecured Loans 221.55 109.80 630.00 0.12 0.04 0.08 0.10
Minority Interest 0.57 1.41 4.10 4.56 0.01 0.05 0.12
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 2,340.09 1,929.06 2,287.14 1,254.61 953.94 863.25 814.98
USES OF FUNDS
Fixed Assets
Gross Block 1,956.75 1,993.78 2,183.47 625.84 546.64 519.28 520.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 154.69 0.00 209.42 172.94 150.78 122.49 112.85
Net Block 1,802.06 1,993.78 1,974.04 452.90 395.86 396.79 407.70
Capital Work in Progress 30.47 21.52 67.09 28.77 11.91 47.46 76.81
Investments 313.59 127.69 47.40 501.27 295.84 163.12 80.33
Net Current Assets
Current Assets, Loans and Advances 654.62 460.17 603.68 693.39 598.68 608.80 612.50
Less : Current Liabilities and Provisions 460.65 674.10 405.08 421.72 348.34 352.91 362.36
Total Net Current Assets 193.97 -213.93 198.61 271.67 250.33 255.89 250.14
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 2,340.09 1,929.06 2,287.14 1,254.61 953.94 863.25 814.98
Note :
Book Value of Unquoted Investments 161.26 33.33 14.86 497.62 299.82 159.43 76.64
Market Value of Quoted Investments 152.32 94.36 32.54 34.17 20.78 19.04 24.60
Contingent liabilities 107.38 159.70 139.51 118.22 108.87 94.78 30.69
Number of Equity shares outstanding 22.70 22.70 22.70 22.70 22.70 15.13 15.13
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 22.70 22.70 22.70 22.70 22.70 15.13 15.13
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 1,948.54 1,689.86 1,328.20 1,189.46 906.00 762.18 682.12
Loan Funds
Secured Loans 57.82 24.90 30.00 8.38 16.29 43.47 107.43
Unsecured Loans 221.55 109.80 630.00 0.00 0.04 0.08 0.10
Total 2,250.61 1,847.26 2,010.90 1,220.54 945.02 820.86 804.79
USES OF FUNDS
Fixed Assets
Gross Block 1,855.05 1,986.89 2,144.28 589.47 520.74 495.71 513.36
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 138.80 79.41 202.36 165.52 147.09 121.22 112.36
Net Block 1,716.25 1,907.48 1,941.92 423.95 373.65 374.50 401.00
Capital Work in Progress 77.12 64.84 60.25 24.97 8.44 44.11 65.63
Investments 315.32 128.15 19.00 501.73 296.31 163.58 80.80
Net Current Assets
Current Assets, Loans and Advances 489.19 340.50 481.89 605.22 582.07 569.79 610.06
Less : Current Liabilities and Provisions 347.27 593.71 492.17 335.34 315.44 331.11 352.70
Total Net Current Assets 141.92 -253.21 -10.28 269.89 266.62 238.68 257.36
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,250.61 1,847.26 2,010.90 1,220.54 945.02 820.86 804.79
Note :
Book Value of Unquoted Investments 162.99 33.80 15.33 499.90 298.06 159.89 77.11
Market Value of Quoted Investments 152.32 94.36 32.54 34.17 20.78 19.04 24.60
Contingent liabilities 103.62 109.31 137.17 116.95 107.48 89.42 30.37
Number of Equity shares outstanding 22.70 22.70 22.70 22.70 22.70 15.13 15.13
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,540.83 2,527.74 2,358.35 2,217.25 1,820.77 1,699.10 1,453.51
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -11.40 -15.67 -18.63 13.60 -25.62 -6.52 22.17
Total Income 2,529.43 2,512.07 2,339.72 2,230.85 1,795.15 1,692.57 1,475.68
EXPENDITURE :
Raw Materials 658.80 631.14 636.94 615.23 555.94 539.83 415.12
Excise Duty 0.00 0.00 39.20 39.53 33.05 34.82 24.43
Power and Fuel Cost 18.32 15.19 12.18 12.48 9.79 8.67 6.97
Other Manufacturing Expenses 18.32 15.19 12.18 12.48 9.79 8.67 6.97
Employee Cost 254.65 233.55 207.80 167.13 139.02 115.55 92.31
Selling and Administration Expenses 469.60 442.80 430.47 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 1,419.68 1,337.86 1,338.77 846.85 747.60 707.55 545.80
Profit before Interest, Depreciation and Tax 1,991.05 2,051.79 2,237.50 630.99 552.02 525.85 535.76
Interest and Financial Charges 34.31 58.01 54.03 5.14 5.38 6.57 15.21
Profit before Depreciation and Tax 1,956.75 1,993.78 2,183.47 625.84 546.64 519.28 520.55
Depreciation 310.86 308.58 254.93 34.31 96.14 124.06 120.89
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 393.40 424.03 423.23 592.61 457.17 368.74 298.96
Tax 86.26 83.62 59.71 107.00 54.70 54.00 40.12
Profit After Tax 307.14 340.42 363.52 485.61 402.47 314.74 258.84
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. 307.14 340.42 363.52 485.61 402.47 314.74 258.84
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 783.56 738.63 519.88 563.37 424.74 365.97 293.83
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 119.16 198.60 68.09 158.88 158.88 121.05 121.05
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 161.26 33.33 14.86 497.62 299.82 159.43 76.64
Extraordinary Items 1.73 -0.81 0.00 -4.59 55.18 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,353.99 2,301.71 2,391.51 2,030.64 1,705.08 1,627.09 1,389.81
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -10.48 -13.20 -20.09 13.02 -24.18 -8.09 23.51
Total Income 2,343.51 2,288.51 2,371.42 2,043.66 1,680.89 1,619.00 1,413.32
EXPENDITURE :
Raw Materials 629.15 607.38 472.70 469.41 432.44 453.89 345.56
Excise Duty 10.28 39.57 39.20 39.53 33.05 34.82 24.43
Power and Fuel Cost 17.82 14.51 11.56 12.02 9.46 8.53 6.89
Other Manufacturing Expenses 17.82 14.51 11.56 12.02 9.46 8.53 6.89
Employee Cost 215.94 194.96 172.44 144.10 123.68 100.05 79.07
Selling and Administration Expenses 404.90 365.78 352.04 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 1,295.92 1,236.72 1,059.50 677.09 608.09 605.83 462.83
Profit before Interest, Depreciation and Tax 1,888.23 2,044.51 2,198.03 594.37 524.63 501.81 528.91
Interest and Financial Charges 33.17 57.62 53.75 4.90 3.89 6.10 15.55
Profit before Depreciation and Tax 1,855.05 1,986.89 2,144.28 589.47 520.74 495.71 513.36
Depreciation 305.31 304.67 252.23 31.48 93.80 123.29 120.75
Profit Before Tax 389.24 421.91 381.75 576.98 451.79 376.73 296.14
Tax 79.72 75.54 54.08 105.35 53.56 52.96 39.32
Profit After Tax 309.52 346.37 327.67 471.63 398.23 323.77 256.81
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 732.95 656.91 384.28 544.78 420.00 365.48 284.28
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 96.18 161.76 126.53 129.59 131.88 100.48 101.62
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 162.99 33.80 15.33 499.90 298.06 159.89 77.11
Extraordinary Items 1.96 0.59 0.00 7.33 59.81 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 210.50 161.43 14.11 6.62 25.21 11.02 0.39
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 298.94 269.12 217.07 105.87 103.92 74.77 50.21
Adjustments :
Depreciation 0.00 13.99 15.43 8.35 7.40 4.67 6.70
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.48 -0.48 -2.68 -0.24 -1.03 0.00
P/L on Sales of Assets 0.00 1.42 -2.23 -0.94 -0.72 0.35 -0.48
P/L on Sales of Invest 0.00 0.00 -0.47 1.24 -0.08 -0.05 -0.40
Prov. and W/O (Net) 0.00 0.00 0.00 0.26 0.00 0.00 0.00
P/L in Forex 0.00 11.81 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 -78.99 -17.28 69.83 -60.41 -17.29 -15.27
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 1.85 -37.46 42.14 10.35 3.06 12.59
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 -11.17 20.98 21.01 0.00 0.00 0.00
Direct Taxes Paid 0.00 -32.64 -31.44 -12.66 -12.85 -9.27 -3.72
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 -2.22 -1.06 9.58 -0.57 -0.86 -0.14
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 -12.13 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 360.45 126.52 146.21 263.69 21.87 48.47 51.21
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -49.26 -39.45 -578.39 -19.36 -36.74 -9.43
Sale of Fixed Assets 0.00 7.41 6.33 3.82 2.07 0.87 2.35
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 -55.00 -32.67 -107.64 -65.00 -116.00
Sale of Investments 0.00 57.22 33.14 111.96 67.25 80.96 83.40
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 21.20 20.87 26.22 16.12 14.30 3.57
Dividend Received 0.00 -0.48 -0.48 -2.68 -0.24 -1.03 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 -132.65 37.04 -33.63 -466.41 -41.28 -4.55 -36.26
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 1.91
Proceed from Bank Borrowings 0.00 0.00 0.00 319.25 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 -11.63 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 -45.36 -33.98 -32.71 -9.23 -33.24 -6.97
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -18.07 -51.59 -37.36 -5.80 -4.12 -0.55
Others -144.93 -7.71 -5.79 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -144.93 -102.24 34.03 219.74 0.27 -32.69 -10.11
Net Inc./(Dec.) in Cash and Cash Equivalent 65.44 49.07 147.32 7.49 -18.59 12.16 4.97
Cash and Cash Equivalents at End of the year 275.94 210.50 161.43 14.11 6.62 23.18 5.36
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 0.62 65.04 322.17 263.37 278.66 272.48 204.15
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 389.24 421.91 381.75 576.98 456.07 376.73 296.14
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 577.41 714.71 0.00 496.62 378.49 326.64 355.17
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 -237.40 -260.55 0.00 -224.41 -133.26 -112.97 -115.48
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 -330.93 -518.57 0.00 -220.74 -263.64 -201.74 -153.53
Net Cash used in Financing Activities -330.93 -518.57 0.00 -220.74 -263.64 -201.74 -153.53
Net Inc./(Dec.) in Cash and Cash Equivalent 9.08 -64.41 -257.14 58.81 -15.29 6.18 68.33
Cash and Cash Equivalents at End of the year 9.70 0.62 65.04 322.17 263.37 278.66 272.48
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 614.38 616.98 756.64 628.12 541.10 577.72 725.95
Other Income 1.96 2.16 5.52 5.34 6.48 9.18 8.17
Stock Adjustment 7.23 -26.83 11.12 24.65 -20.34 -9.81 1.84
Raw Material 156.74 188.75 187.21 163.22 160.03 167.42 195.36
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 70.36 58.02 68.00 65.88 64.25 45.59 65.38
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 142.63 98.70 129.29 0.00 0.00 75.90 114.30
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 70.56 72.11 61.32 155.62 199.95 59.75 54.59
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 123.52 173.25 264.68 201.34 80.17 178.11 258.54
Interest 4.58 6.76 9.24 10.38 7.93 16.80 12.72
Gross Profit 120.90 168.65 260.96 196.30 78.72 170.49 253.99
Depreciation 83.64 80.81 79.97 75.04 75.04 76.36 81.66
Taxation 10.31 26.98 33.83 22.66 2.79 10.83 38.09
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 26.95 60.86 147.16 98.60 0.89 83.30 134.24
Minority Interest 0.20 0.50 0.11 0.08 0.15 0.02 0.10
Share Of P/L Of Associates -0.49 -1.13 -0.08 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 26.66 60.23 147.19 98.68 1.04 83.32 134.34
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 45.39 22.70 22.70 22.70 22.70 22.70 22.70
EPS Before Extra Ordinary Items
Basic EPS 0.59 2.65 6.49 4.35 0.05 3.67 5.92
Diluted EPS 0.59 2.65 6.49 4.35 0.05 3.67 5.92
EPS After Extra Ordinary Items
Basic EPS 0.59 2.65 6.49 4.35 0.05 3.67 5.92
Diluted EPS 0.59 2.65 6.49 4.35 0.05 3.67 5.92
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 574.88 568.92 715.59 579.01 499.10 527.68 682.33
Other Income 10.80 3.86 5.57 6.09 12.76 7.73 8.02
Stock Adjustment 7.78 -24.00 11.95 24.82 -23.25 -8.69 2.93
Raw Material 148.42 175.08 181.17 154.58 155.08 163.03 186.77
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 59.76 47.78 57.43 56.47 55.76 36.41 55.60
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 126.14 89.78 111.57 0.00 0.00 61.05 93.99
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 66.28 64.67 56.49 127.69 180.69 55.09 50.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 123.94 158.61 264.25 200.89 75.69 163.64 259.53
Interest 4.22 6.40 8.93 10.14 7.70 16.64 12.60
Gross Profit 130.52 156.07 260.89 196.84 80.75 154.73 254.95
Depreciation 82.40 79.40 78.55 73.66 73.70 75.01 80.77
Taxation 7.80 26.46 33.27 19.24 0.75 11.07 34.11
Net Profit / Loss 40.32 50.21 149.07 103.94 6.30 68.65 140.07
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 45.39 22.70 22.70 22.70 22.70 22.70 22.70
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 0.89 2.21 6.57 4.58 0.28 3.02 6.17
Diluted EPS 0.89 2.21 6.57 4.58 0.28 3.02 6.17
EPS After Extra Ordinary Items
Basic EPS 0.89 2.21 6.57 4.58 0.28 3.02 6.17
Diluted EPS 0.89 2.21 6.57 4.58 0.28 3.02 6.17
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,530.55 1,373.62 1,158.94 2,488.17 1,303.67 1,228.94 2,397.55
Other Income 19.50 7.68 11.82 31.08 17.35 13.73 44.46
Stock Adjustment -11.40 -15.71 4.31 -15.67 -7.97 -7.70 -18.63
Raw Material 658.80 375.96 314.47 631.14 362.78 350.49 676.14
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 254.65 126.02 128.63 233.55 110.97 122.58 207.80
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 469.60 227.99 0.00 442.80 190.20 252.60 430.47
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 277.01 133.43 355.57 261.69 114.34 109.66 220.67
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 719.44 437.93 281.51 759.13 436.65 322.48 687.27
Interest 34.31 16.00 18.31 58.01 29.52 28.49 54.03
Gross Profit 704.63 429.61 275.02 732.20 424.48 307.72 677.70
Depreciation 310.86 160.78 150.08 308.58 158.02 150.56 254.93
Taxation 86.26 60.81 25.45 83.61 48.92 34.69 59.71
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 307.51 208.02 99.49 340.01 217.54 122.47 363.06
Minority Interest 0.84 0.61 0.23 0.41 0.12 0.29 0.47
Share Of P/L Of Associates -1.21 -1.21 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 307.14 207.42 99.72 340.42 217.66 122.76 363.53
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 22.70 22.70 22.70 22.70 22.70 22.70 22.70
EPS Before Extra Ordinary Items
Basic EPS 13.53 0.00 4.39 15.00 0.00 5.41 16.02
Diluted EPS 13.53 0.00 4.39 15.00 0.00 5.41 16.02
EPS After Extra Ordinary Items
Basic EPS 13.53 0.00 4.39 15.00 0.00 5.41 16.02
Diluted EPS 13.53 0.00 4.39 15.00 0.00 5.41 16.02
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 2,353.99 1,284.51 1,067.83 2,340.75 1,210.01 1,130.74 2,189.13
Other Income 28.28 9.43 18.85 45.19 15.75 29.44 39.13
Stock Adjustment -10.48 -12.05 1.57 -13.19 -5.76 -7.43 -20.09
Raw Material 629.16 356.25 300.88 684.10 349.80 334.30 645.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 215.94 105.21 110.73 194.96 92.01 102.95 171.76
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 404.90 201.35 0.00 365.78 155.04 210.74 352.04
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 255.61 121.16 308.38 206.04 105.37 100.67 201.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 699.44 422.86 276.58 739.01 423.17 315.84 654.15
Interest 33.17 15.33 17.84 57.62 29.24 28.38 53.75
Gross Profit 694.55 416.96 277.59 726.58 409.68 316.90 639.53
Depreciation 305.31 157.95 147.36 304.67 155.78 148.89 252.13
Taxation 79.72 59.73 19.99 75.54 45.18 30.36 55.25
Net Profit / Loss 309.52 199.28 110.24 346.37 208.72 137.65 332.15
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 22.70 22.70 22.70 22.70 22.70 22.70 22.70
Equity Dividend Rate 700.00 0.00 0.00 700.00 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 13.64 0.00 4.86 15.26 0.00 6.06 14.63
Diluted EPS 13.64 0.00 4.86 15.26 0.00 6.06 14.63
EPS After Extra Ordinary Items
Basic EPS 13.64 0.00 4.86 15.26 0.00 6.06 14.63
Diluted EPS 13.64 0.00 4.86 15.26 0.00 6.06 14.63