18 Jul 2018 | 8:29 PM
 

Federal Bank Ltd. Share Price Live (BSE)
0

BSE Code: 500469 | NSE Symbol: FEDERALBNK
85.90
-2.40
(-2.71 %)
18 Jul 2018 | 03:59 PM
Change company
  • Open (Rs)
    90.05
  • Prev. close (Rs.)
    88.30
  • High (Rs.)
    90.65
  • Low (Rs.)
    84.20
  • 52W H (Rs.)
    127.75
  • 52W L (Rs.)
    73.60
  • Volume
    2875320
  • MCap (Rs in Cr.)
    16,940.72

Federal Bank 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.) 11.24 7.41 22.07 17.70 88.56 76.22 64.71
Adjusted Cash EPS (Rs.) 11.95 8.04 23.00 18.85 93.38 79.65 67.89
Reported EPS (Rs.) 5.03 2.83 12.35 9.93 49.85 44.07 32.53
Reported Cash EPS (Rs.) 5.75 3.46 13.28 11.08 54.67 47.50 35.72
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 12.10 9.03 20.01 18.33 91.25 91.08 86.75
Book Value (Excl Rev Res) Per Share (Rs.) 12.10 9.03 20.01 18.33 91.25 91.08 86.75
Book Value (Incl Rev Res) Per Share (Rs.) 12.10 9.03 20.01 18.33 91.25 91.08 86.75
Net Operating Income Per Share (Rs.) 50.95 45.51 87.41 81.91 365.16 326.33 236.89
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 23.74 19.83 22.89 22.37 24.98 27.91 36.61
Gross Profit Margin (%) 22.33 18.45 21.83 20.97 23.66 26.85 35.27
Net Profit Margin (%) 9.86 6.21 14.12 12.12 13.65 13.50 13.73
Adjusted Cash Margin (%) 20.88 16.05 23.54 20.95 23.11 22.28 25.40
Adjusted Return On Net Worth (%) 21.64 15.80 24.55 22.06 24.17 23.31 22.05
Reported Return On Net Worth (%) 9.68 6.03 13.73 12.38 13.60 13.47 11.09
Return On long Term Funds (%) 90.24 84.13 96.93 96.41 97.10 94.82 74.27
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 11.62 10.10 9.51 9.55 10.03 9.51 8.94
Owners fund as % of total Source 11.62 10.10 9.51 9.55 10.03 9.51 8.94
Fixed Assets Turnover Ratio 0.09 0.09 0.10 0.10 0.10 0.10 0.09
LIQUIDITY RATIOS
Current Ratio 2.19 2.58 0.97 0.93 0.89 0.93 0.65
Current Ratio (Inc. ST Loans) 0.06 0.06 0.03 0.03 0.03 0.03 0.02
Quick Ratio 33.32 33.35 28.53 21.40 25.96 23.98 24.74
Inventory Turnover Ratio 12.10 9.03 20.01 18.33 91.25 91.08 86.75
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 29.78 21.44 23.41 21.12 23.73 30.36
Dividend payout Ratio (Cash Profit) 0.00 24.36 19.94 20.99 19.26 22.02 27.65
Earning Retention Ratio 100.00 88.64 88.01 86.87 88.11 86.28 84.74
Cash Earnings Retention Ratio 100.00 89.53 88.49 87.66 88.73 86.87 85.45
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 47.39 57.26 35.95 37.05 36.07 35.92 37.02
Financial Charges Coverage Ratio 1.56 1.44 1.51 1.48 1.53 1.58 1.87
Fin. Charges Cov.Ratio (Post Tax) 1.18 1.11 1.22 1.20 1.22 1.23 1.27
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.12 0.06 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 0.09 0.09 0.10 0.10 0.10 0.10 0.09
Bonus Component In Equity Capital (%) 62.44 62.63 25.52 25.56 25.56 25.56 25.56
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,372.31 13,173.62 13,568.59 13,842.21 14,201.72 14,520.90 14,014.23
EV / Net Sales (X) 1.41 1.68 1.81 1.98 2.27 2.60 3.46
EV / EBITDA (X) 1.40 1.73 1.77 1.98 2.21 2.55 3.25
MarketCap / Sales (X) 1.93 2.17 2.26 2.42 2.71 3.04 4.18
Retention Ratios (%) 0.00 70.22 78.56 76.59 78.88 76.27 69.64
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.69 1.89 0.98 1.05 0.24 0.26 0.36
Earning Yield (%) 0.06 0.03 0.14 0.12 0.58 0.51 0.38
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.82 2.77 11.74 9.81 49.00 45.41 34.32
Adjusted Cash EPS (Rs.) 5.53 3.38 12.61 10.90 53.60 48.73 37.49
Reported EPS (Rs.) 4.82 2.77 11.74 9.81 49.00 45.41 34.32
Reported Cash EPS (Rs.) 5.53 3.38 12.61 10.90 53.60 48.73 37.49
Dividend Per Share 0.90 0.70 2.20 2.00 9.00 9.00 8.50
Operating Profit Per Share (Rs.) 5.60 4.32 9.62 10.29 51.08 60.26 56.40
Book Value (Excl Rev Res) Per Share (Rs.) 5.60 4.32 9.62 10.29 51.08 60.26 56.40
Book Value (Incl Rev Res) Per Share (Rs.) 5.60 4.32 9.62 10.29 51.08 60.26 56.40
Net Operating Income Per Share (Rs.) 50.33 45.05 86.61 81.21 360.55 324.96 236.89
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.12 9.59 11.10 12.67 14.16 18.54 23.80
Gross Profit Margin (%) 9.71 8.23 10.10 11.32 12.89 17.52 22.46
Net Profit Margin (%) 9.57 6.14 13.55 12.07 13.58 13.97 14.48
Adjusted Cash Margin (%) 9.76 6.81 13.01 12.20 13.42 13.68 14.03
Adjusted Return On Net Worth (%) 9.29 5.87 12.99 12.06 13.16 13.61 11.49
Reported Return On Net Worth (%) 9.29 5.87 12.99 12.06 13.16 13.61 11.49
Return On long Term Funds (%) 77.51 73.66 84.77 85.30 84.63 83.67 62.78
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 11.58 10.05 9.45 9.41 9.87 9.32 8.79
Owners fund as % of total Source 11.58 10.05 9.45 9.41 9.87 9.32 8.79
Fixed Assets Turnover Ratio 0.09 0.09 0.10 0.10 0.10 0.10 0.09
LIQUIDITY RATIOS
Current Ratio 2.23 2.60 0.96 0.94 0.89 0.92 0.64
Current Ratio (Inc. ST Loans) 0.05 0.06 0.03 0.03 0.03 0.03 0.02
Quick Ratio 33.74 33.68 28.59 21.86 25.77 23.99 24.79
Inventory Turnover Ratio 5.60 4.32 9.62 10.29 51.08 60.26 56.40
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 25.29 18.73 20.39 18.36 19.81 24.76
Dividend payout Ratio (Cash Profit) 0.00 20.70 17.44 18.34 16.79 18.47 22.66
Earning Retention Ratio 100.00 74.71 81.27 79.61 81.64 80.19 75.24
Cash Earnings Retention Ratio 100.00 79.30 82.56 81.66 83.21 81.53 77.34
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 102.49 136.25 65.56 64.05 62.84 58.72 67.07
Financial Charges Coverage Ratio 1.36 1.29 1.34 1.33 1.37 1.43 1.64
Fin. Charges Cov.Ratio (Post Tax) 1.17 1.11 1.21 1.20 1.22 1.23 1.28
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.12 0.05 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 0.09 0.09 0.10 0.10 0.10 0.10 0.09
Bonus Component In Equity Capital (%) 62.44 62.63 25.52 25.56 25.56 25.56 25.56
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,374.01 13,176.04 13,571.03 13,846.28 14,208.08 14,526.43 14,015.52
EV / Net Sales (X) 1.43 1.70 1.83 1.99 2.30 2.61 3.46
EV / EBITDA (X) 1.61 1.95 2.01 2.20 2.48 2.81 3.70
MarketCap / Sales (X) 1.95 2.19 2.28 2.44 2.75 3.05 4.18
Retention Ratios (%) 0.00 74.71 81.27 79.61 81.64 80.19 75.24
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.71 1.91 0.99 1.06 0.24 0.26 0.36
Earning Yield (%) 0.06 0.03 0.14 0.11 0.57 0.53 0.40
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 344.81 343.79 171.33 171.06 171.06 171.05 171.05
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 8,606.56 7,720.34 7,528.94 6,689.65 6,094.06 5,421.25 4,846.65
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 97,662.08 79,170.90 70,822.69 59,729.04 57,611.17 48,934.73 42,988.45
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 1,06,613.44 87,235.03 78,522.96 66,589.75 63,876.29 54,527.03 48,006.16
USES OF FUNDS
Fixed Assets
Gross Block 477.40 507.88 446.10 413.84 412.08 337.03 292.92
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Block 477.40 507.88 446.10 413.84 412.08 337.03 292.92
Capital Work in Progress 14.94 15.76 26.58 22.62 0.00 0.00 0.00
Investments 27,912.26 21,982.47 24,189.81 23,838.59 20,854.49 17,102.02 14,407.90
Net Current Assets
Current Assets, Loans and Advances 5,540.26 5,205.37 1,932.16 2,131.80 1,672.42 1,620.96 934.61
Less : Current Liabilities and Provisions 2,526.80 2,021.05 1,992.35 2,287.55 1,877.62 1,751.17 1,448.33
Total Net Current Assets 3,013.46 3,184.32 -60.19 -155.75 -205.20 -130.21 -513.71
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 31,418.07 25,690.42 24,602.31 24,119.29 21,061.37 17,308.84 14,187.11
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 25,804.03 21,770.95 18,436.81 24,691.53 31,472.54 37,038.72 23,025.27
Number of Equity shares outstanding 172.40 171.89 85.67 85.53 17.11 17.10 17.10
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 344.81 343.79 171.33 171.06 171.06 171.05 171.05
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 8,597.57 7,747.43 7,566.80 6,779.53 6,193.60 5,535.28 4,937.61
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 97,664.56 79,171.71 70,824.99 59,731.28 57,614.86 48,937.12 43,014.78
Total 1,06,606.94 87,262.92 78,563.13 66,681.87 63,979.52 54,643.45 48,123.44
USES OF FUNDS
Fixed Assets
Gross Block 474.54 504.22 440.05 402.33 397.47 326.14 289.82
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Block 474.54 504.22 440.05 402.33 397.47 326.14 289.82
Capital Work in Progress 14.92 15.76 26.58 22.62 0.00 0.00 0.00
Investments 28,196.09 22,217.49 24,409.19 24,117.85 21,154.59 17,402.49 14,537.68
Net Current Assets
Current Assets, Loans and Advances 5,502.93 5,182.61 1,909.67 2,085.86 1,680.81 1,609.61 927.34
Less : Current Liabilities and Provisions 2,472.66 1,990.54 1,979.11 2,224.32 1,883.06 1,742.29 1,444.56
Total Net Current Assets 3,030.26 3,192.07 -69.44 -138.46 -202.25 -132.68 -517.22
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 31,715.82 25,929.54 24,806.38 24,404.35 21,349.82 17,595.95 14,310.27
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 25,803.48 21,770.40 18,436.48 24,691.53 31,472.54 37,038.72 23,025.27
Number of Equity shares outstanding 172.40 171.89 85.67 85.53 17.11 17.10 17.10
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 8,783.27 7,822.81 7,487.77 7,005.70 6,246.32 5,581.72 4,052.03
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 8,783.27 7,822.81 7,487.77 7,005.70 6,246.32 5,581.72 4,052.03
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 1,189.34 1,074.21 913.05 795.43 647.71 559.45 485.69
Selling and Administration Expenses 11.20 4.90 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,200.54 1,079.12 913.05 795.43 647.71 559.45 485.69
Profit before Interest, Depreciation and Tax 6,129.98 5,767.23 5,502.43 5,141.60 4,621.02 3,943.70 2,597.41
Interest and Financial Charges 5,652.58 5,259.35 5,056.33 4,727.76 4,208.94 3,606.67 2,304.49
Profit before Depreciation and Tax 477.40 507.88 446.10 413.84 412.08 337.03 292.92
Depreciation 123.91 108.17 79.49 97.86 82.46 58.74 54.48
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,355.53 737.03 1,575.29 1,222.58 1,212.34 1,146.52 871.89
Tax 488.66 250.61 517.48 372.83 359.68 392.79 315.42
Profit After Tax 866.87 486.42 1,057.81 849.75 852.66 753.73 556.47
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. 866.87 486.42 1,057.81 849.75 852.66 753.73 556.47
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 2,959.49 2,323.92 2,584.30 1,925.93 1,696.50 1,237.53 1,068.89
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 120.33 188.46 171.06 153.95 153.94 145.39
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 8,677.38 7,744.69 7,419.47 6,946.08 6,167.57 5,558.39 4,052.03
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 8,677.38 7,744.69 7,419.47 6,946.08 6,167.57 5,558.39 4,052.03
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 1,163.75 1,052.85 891.96 771.54 626.46 543.85 480.41
Selling and Administration Expenses 10.89 4.55 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,174.64 1,057.41 891.96 771.54 626.46 543.85 480.41
Profit before Interest, Depreciation and Tax 6,099.29 5,744.66 5,479.11 5,119.80 4,590.39 3,931.12 2,595.27
Interest and Financial Charges 5,624.74 5,240.45 5,039.06 4,717.47 4,192.91 3,604.99 2,305.45
Profit before Depreciation and Tax 474.54 504.22 440.05 402.33 397.47 326.14 289.82
Depreciation 122.17 105.45 74.59 93.74 78.70 56.66 54.26
Profit Before Tax 1,306.50 719.65 1,521.04 1,211.99 1,193.76 1,169.51 901.81
Tax 475.71 244.00 515.29 373.10 355.59 392.71 314.73
Profit After Tax 830.79 475.65 1,005.75 838.89 838.17 776.80 587.08
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 1,887.77 1,568.02 1,793.11 1,355.28 1,134.85 802.58 610.22
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 95.80 150.09 143.19 127.79 128.97 121.80
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 3,749.60 2,723.47 3,437.23 2,745.49 2,313.14 1,899.97 1,555.89
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,499.19 1,429.34 1,268.00 1,259.86 786.15 613.01 452.16
Adjustments :
Depreciation 58.96 54.71 50.64 43.26 29.27 2.37 25.74
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 2,377.68 341.61 327.82 -43.02 21.74 159.68 424.59
Change in Deposits 5,946.28 6,939.16 3,856.98 6,288.09 4,321.26 3,510.57 2,685.88
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 -609.05 -435.98 -420.21 -316.66 -59.27 -118.94 -118.25
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 86.50 1,272.45 -555.29 918.83 -1,534.99 467.76 8.88
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -103.54 -60.90 -61.47 -93.64 -77.54 -27.59 -21.01
Sale of Fixed Assets 0.80 3.97 2.43 2.59 1.18 2.97 9.27
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 -65.30 -51.99 -0.01 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. -26.00 -90.00 0.30 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 -128.75 -146.94 -58.74 -156.35 -128.35 -24.63 -11.74
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 -168.98 -99.72 -99.73 -70.74 -40.06 -29.96 -16.44
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -168.98 -99.38 -99.73 -70.74 2,095.68 -29.96 319.46
Net Inc./(Dec.) in Cash and Cash Equivalent -211.23 1,026.13 -713.76 691.74 432.35 413.17 316.60
Cash and Cash Equivalents at End of the year 3,538.38 3,749.60 2,723.47 3,437.23 2,745.49 2,313.14 1,872.49
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 5,419.81 4,780.00 4,529.38 3,719.99 3,532.55 3,748.30 2,723.39
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,306.50 719.65 1,521.04 1,211.99 1,193.76 1,169.51 1,427.25
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 3,756.99 -1,519.26 5,163.68 1,224.76 2,879.65 -800.95 1,268.50
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 -2,382.90 2,495.29 -1,364.17 -736.36 -3,459.75 -1,598.49 -144.21
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 658.71 -336.23 -3,548.89 320.99 767.53 2,183.70 -99.38
Net Cash used in Financing Activities 658.71 -336.23 -3,548.89 320.99 767.53 2,183.70 -99.38
Net Inc./(Dec.) in Cash and Cash Equivalent 2,032.36 639.81 250.62 809.39 187.44 -215.75 1,024.91
Cash and Cash Equivalents at End of the year 7,452.17 5,419.81 4,780.00 4,529.38 3,719.99 3,532.55 3,748.30
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 2,667.38 2,547.97 2,501.20 2,379.60 2,324.09 2,315.95 2,281.42
Other Income 270.86 314.17 228.63 287.22 329.10 282.11 263.33
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 345.02 330.81 300.47 312.74 298.45 263.03 319.72
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 302.98 328.01 316.76 290.18 273.47 312.26 260.10
Provisions Made 199.15 371.53 162.43 176.77 236.44 122.70 158.82
Operating Profit 1,820.23 1,517.62 1,721.54 1,599.91 1,515.73 1,617.96 1,542.78
Interest 1,687.32 1,614.75 1,551.20 1,480.69 1,523.42 1,473.56 1,490.03
Gross Profit 602.92 588.57 561.40 583.21 557.85 549.21 474.90
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxation 141.06 72.05 138.96 142.74 111.26 169.92 110.43
Net Profit / Loss 262.71 144.99 260.01 263.70 210.15 256.59 205.65
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 395.52 394.43 393.27 390.91 388.46 344.81 344.43
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 1.33 0.74 1.33 1.35 1.21 1.49 1.20
Diluted EPS 1.32 0.73 1.31 1.33 1.19 1.46 1.18
EPS After Extra Ordinary Items
Basic EPS 1.33 0.74 1.33 1.35 1.21 1.49 1.20
Diluted EPS 1.32 0.73 1.31 1.33 1.19 1.46 1.18
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 9,914.90 8,783.27 7,826.26 7,487.77 7,005.70 6,246.32 5,581.72
Other Income 1,160.22 1,083.77 808.37 878.54 685.18 664.64 532.20
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,276.82 1,189.34 1,074.22 913.05 795.43 647.71 559.45
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,227.92 1,063.16 857.38 762.16 698.07 575.88 448.61
Provisions Made 950.76 619.99 705.17 105.20 246.77 265.42 352.66
Operating Profit 6,459.40 5,910.78 5,189.49 5,707.36 5,265.43 4,757.31 4,221.00
Interest 6,226.42 5,652.58 5,259.35 5,056.33 4,727.76 4,208.94 3,606.67
Gross Profit 2,343.96 1,961.96 1,443.68 1,634.77 1,469.62 1,478.43 1,499.19
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxation 483.55 488.66 250.61 517.48 373.10 360.35 392.80
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 909.65 853.31 487.90 1,012.09 849.75 852.66 753.73
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 25.79 13.55 -1.48 45.72 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 935.44 866.86 486.42 1,057.81 849.75 852.66 753.73
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 394.43 344.81 343.79 171.33 171.06 171.06 171.05
EPS Before Extra Ordinary Items
Basic EPS 4.92 5.04 2.83 12.35 9.93 9.97 44.06
Diluted EPS 4.86 4.96 2.82 12.35 9.93 9.97 44.06
EPS After Extra Ordinary Items
Basic EPS 4.92 5.04 2.83 12.35 9.93 9.97 44.06
Diluted EPS 4.86 4.96 2.82 12.35 9.93 9.97 44.06
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 84.00 83.43 83.84 16.69
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 98.05 97.54 98.03 97.58
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 9,752.86 5,049.17 4,703.69 8,677.39 4,597.37 4,080.02 7,748.15
Other Income 1,159.12 542.80 616.32 1,044.02 545.44 498.58 808.20
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,242.47 631.28 611.19 1,163.75 582.75 581.00 1,052.85
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,208.42 644.77 563.65 1,008.00 572.36 435.65 839.27
Provisions Made 947.17 533.96 413.21 618.41 281.52 336.88 704.13
Operating Profit 6,354.80 3,239.16 3,115.64 5,887.23 3,160.74 2,726.49 5,151.90
Interest 6,170.06 3,165.95 3,004.11 5,624.75 2,963.59 2,661.16 5,240.45
Gross Profit 2,291.03 1,149.97 1,141.06 1,924.91 1,024.11 900.79 1,423.78
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxation 465.01 211.01 254.00 475.71 280.35 195.36 244.00
Net Profit / Loss 878.85 405.00 473.85 830.79 462.24 368.55 475.65
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 394.43 394.43 390.91 344.81 344.81 344.10 343.79
Equity Dividend Rate 50.00 0.00 0.00 45.00 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 4.62 0.00 2.58 4.83 0.00 2.14 2.77
Diluted EPS 4.56 0.00 2.53 4.76 0.00 2.12 2.75
EPS After Extra Ordinary Items
Basic EPS 4.62 0.00 2.58 4.83 0.00 2.14 2.77
Diluted EPS 4.56 0.00 2.53 4.76 0.00 2.12 2.75