19 Dec 2018 | 3:58 PM
 

Emami Ltd. Share Price Live (BSE)
0

BSE Code: 531162 | NSE Symbol: EMAMILTD
433.00
-3.95
(-0.90 %)
19 Dec 2018 | 03:41 PM
Change company
  • Open (Rs)
    437.60
  • Prev. close (Rs.)
    436.95
  • High (Rs.)
    442.25
  • Low (Rs.)
    430.00
  • 52W H (Rs.)
    1,428.00
  • 52W L (Rs.)
    386.05
  • Volume
    63262
  • MCap (Rs in Cr.)
    19,655.39

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.) 19,505.51 19,534.97 19,476.59 19,230.92 19,315.06 19,303.31 19,309.09
EV / Net Sales (X) 7.68 7.73 8.26 8.67 10.61 11.36 13.28
EV / EBITDA (X) 26.03 23.54 26.62 30.21 38.36 38.66 44.39
MarketCap / Sales (X) 7.71 7.75 8.30 8.83 10.76 11.53 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 4.42 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.) 19,563.47 19,576.49 19,512.47 19,258.94 19,320.19 19,305.94 19,312.55
EV / Net Sales (X) 8.31 8.51 8.16 9.48 11.33 11.87 13.90
EV / EBITDA (X) 26.88 24.96 28.37 31.78 39.46 38.15 44.66
MarketCap / Sales (X) 8.32 8.51 8.19 9.64 11.49 12.04 14.09
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 4.70
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 628.02 614.38 616.98 756.64 628.12 541.10 577.72
Other Income 3.11 1.96 2.16 5.52 5.34 6.48 9.18
Stock Adjustment -33.32 7.23 -26.83 11.12 24.65 -20.34 -9.81
Raw Material 202.86 156.74 188.75 187.21 163.22 160.03 167.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 71.39 70.36 58.02 68.00 65.88 64.25 45.59
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 99.50 142.63 98.70 129.29 0.00 0.00 75.90
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 70.54 70.56 72.11 61.32 155.62 199.95 59.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 189.39 123.52 173.25 264.68 201.34 80.17 178.11
Interest 4.38 4.58 6.76 9.24 10.38 7.93 16.80
Gross Profit 188.12 120.90 168.65 260.96 196.30 78.72 170.49
Depreciation 81.47 83.64 80.81 79.97 75.04 75.04 76.36
Taxation 23.97 10.31 26.98 33.83 22.66 2.79 10.83
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 82.68 26.95 60.86 147.16 98.60 0.89 83.30
Minority Interest 0.23 0.20 0.50 0.11 0.08 0.15 0.02
Share Of P/L Of Associates -0.24 -0.49 -1.13 -0.08 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 82.67 26.66 60.23 147.19 98.68 1.04 83.32
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 45.39 45.39 22.70 22.70 22.70 22.70 22.70
EPS Before Extra Ordinary Items
Basic EPS 1.82 0.59 2.65 6.49 4.35 0.05 3.67
Diluted EPS 1.82 0.59 2.65 6.49 4.35 0.05 3.67
EPS After Extra Ordinary Items
Basic EPS 1.82 0.59 2.65 6.49 4.35 0.05 3.67
Diluted EPS 1.82 0.59 2.65 6.49 4.35 0.05 3.67
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 571.92 574.88 568.92 715.59 579.01 499.10 527.68
Other Income 3.10 10.80 3.86 5.57 6.09 12.76 7.73
Stock Adjustment -36.04 7.78 -24.00 11.95 24.82 -23.25 -8.69
Raw Material 196.54 148.42 175.08 181.17 154.58 155.08 163.03
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 60.17 59.76 47.78 57.43 56.47 55.76 36.41
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 82.83 126.14 89.78 111.57 0.00 0.00 61.05
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 65.06 66.28 64.67 56.49 127.69 180.69 55.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 180.63 123.94 158.61 264.25 200.89 75.69 163.64
Interest 3.89 4.22 6.40 8.93 10.14 7.70 16.64
Gross Profit 179.84 130.52 156.07 260.89 196.84 80.75 154.73
Depreciation 78.19 82.40 79.40 78.55 73.66 73.70 75.01
Taxation 23.05 7.80 26.46 33.27 19.24 0.75 11.07
Net Profit / Loss 78.60 40.32 50.21 149.07 103.94 6.30 68.65
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 45.39 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 1.73 0.89 2.21 6.57 4.58 0.28 3.02
Diluted EPS 1.73 0.89 2.21 6.57 4.58 0.28 3.02
EPS After Extra Ordinary Items
Basic EPS 1.73 0.89 2.21 6.57 4.58 0.28 3.02
Diluted EPS 1.73 0.89 2.21 6.57 4.58 0.28 3.02
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,242.40 2,530.55 1,373.62 1,158.94 2,488.17 1,303.67 1,228.94
Other Income 5.07 19.50 7.68 11.82 31.08 17.35 13.73
Stock Adjustment -41.65 -11.40 -15.71 4.31 -15.67 -7.97 -7.70
Raw Material 375.16 658.80 375.96 314.47 631.14 362.78 350.49
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 141.75 254.65 126.02 128.63 233.55 110.97 122.58
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 242.13 469.60 227.99 0.00 442.80 190.20 252.60
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 141.10 277.01 133.43 355.57 261.69 114.34 109.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 312.91 719.44 437.93 281.51 759.13 436.65 322.48
Interest 8.96 34.31 16.00 18.31 58.01 29.52 28.49
Gross Profit 309.02 704.63 429.61 275.02 732.20 424.48 307.72
Depreciation 165.11 310.86 160.78 150.08 308.58 158.02 150.56
Taxation 34.28 86.26 60.81 25.45 83.61 48.92 34.69
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 109.63 307.51 208.02 99.49 340.01 217.54 122.47
Minority Interest 0.43 0.84 0.61 0.23 0.41 0.12 0.29
Share Of P/L Of Associates -0.73 -1.21 -1.21 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 109.33 307.14 207.42 99.72 340.42 217.66 122.76
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 2.41 13.53 0.00 4.39 15.00 0.00 5.41
Diluted EPS 2.41 13.53 0.00 4.39 15.00 0.00 5.41
EPS After Extra Ordinary Items
Basic EPS 2.41 13.53 0.00 4.39 15.00 0.00 5.41
Diluted EPS 2.41 13.53 0.00 4.39 15.00 0.00 5.41
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,146.80 2,353.99 1,284.51 1,067.83 2,340.75 1,210.01 1,130.74
Other Income 13.90 28.28 9.43 18.85 45.19 15.75 29.44
Stock Adjustment -43.82 -10.48 -12.05 1.57 -13.19 -5.76 -7.43
Raw Material 360.52 629.16 356.25 300.88 684.10 349.80 334.30
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 119.93 215.94 105.21 110.73 194.96 92.01 102.95
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 208.97 404.90 201.35 0.00 365.78 155.04 210.74
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 131.34 255.61 121.16 308.38 206.04 105.37 100.67
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 304.57 699.44 422.86 276.58 739.01 423.17 315.84
Interest 8.11 33.17 15.33 17.84 57.62 29.24 28.38
Gross Profit 310.36 694.55 416.96 277.59 726.58 409.68 316.90
Depreciation 160.59 305.31 157.95 147.36 304.67 155.78 148.89
Taxation 30.85 79.72 59.73 19.99 75.54 45.18 30.36
Net Profit / Loss 118.92 309.52 199.28 110.24 346.37 208.72 137.65
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 0.00 700.00 0.00 0.00 700.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.62 13.64 0.00 4.86 15.26 0.00 6.06
Diluted EPS 2.62 13.64 0.00 4.86 15.26 0.00 6.06
EPS After Extra Ordinary Items
Basic EPS 2.62 13.64 0.00 4.86 15.26 0.00 6.06
Diluted EPS 2.62 13.64 0.00 4.86 15.26 0.00 6.06