16 Jul 2018 | 6:41 PM
 

GAIL (India) Ltd. Share Price Live (BSE)
0

BSE Code: 532155 | NSE Symbol: GAIL
356.50
-0.50
(-0.14 %)
16 Jul 2018 | 03:42 PM
Change company
  • Open (Rs)
    357.00
  • Prev. close (Rs.)
    357.00
  • High (Rs.)
    359.80
  • Low (Rs.)
    350.55
  • 52W H (Rs.)
    518.00
  • 52W L (Rs.)
    298.70
  • Volume
    141093
  • MCap (Rs in Cr.)
    80,393.29

GAIL (India) 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.) 22.10 18.58 23.72 34.80 34.03 34.70 31.30
Adjusted Cash EPS (Rs.) 31.22 30.37 35.01 47.77 44.43 42.90 38.22
Reported EPS (Rs.) 19.95 14.78 24.91 37.73 34.48 35.03 31.70
Reported Cash EPS (Rs.) 29.07 26.57 36.21 50.69 44.87 43.23 38.62
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 38.99 39.53 44.55 63.10 59.00 57.39 51.81
Book Value (Excl Rev Res) Per Share (Rs.) 38.99 39.53 44.55 63.10 59.00 57.39 51.81
Book Value (Incl Rev Res) Per Share (Rs.) 38.99 39.53 44.55 63.10 59.00 57.39 51.81
Net Operating Income Per Share (Rs.) 287.19 414.29 478.56 488.13 402.80 348.31 277.43
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.57 9.54 9.30 12.92 14.64 16.47 18.67
Gross Profit Margin (%) 10.39 6.69 6.94 10.27 12.06 14.12 16.17
Net Profit Margin (%) 6.94 3.56 5.20 7.72 8.55 10.05 11.42
Adjusted Cash Margin (%) 10.65 7.22 7.21 9.64 10.85 12.18 13.59
Adjusted Return On Net Worth (%) 9.50 6.47 8.84 13.60 14.99 17.66 18.71
Reported Return On Net Worth (%) 8.58 5.14 9.28 14.74 15.18 17.83 18.95
Return On long Term Funds (%) 14.25 10.10 10.41 15.00 16.66 19.62 22.80
LEVERAGE RATIOS
Long Term Debt / Equity 0.08 0.16 0.43 0.49 0.46 0.37 0.27
Total Debt/Equity 0.10 0.18 0.47 0.53 0.54 0.44 0.30
Owners fund as % of total Source 0.10 0.18 0.47 0.53 0.54 0.44 0.30
Fixed Assets Turnover Ratio 1.12 1.11 1.18 1.28 1.24 1.36 1.36
LIQUIDITY RATIOS
Current Ratio 0.92 0.98 1.15 1.25 1.13 1.06 1.03
Current Ratio (Inc. ST Loans) 0.88 0.93 1.08 1.17 0.97 0.95 0.98
Quick Ratio 0.82 0.88 1.02 1.08 0.99 0.94 0.95
Inventory Turnover Ratio 38.99 39.53 44.55 63.10 59.00 57.39 51.81
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 52.27 44.79 28.94 32.24 32.48 28.86 27.52
Dividend payout Ratio (Cash Profit) 35.87 24.91 19.91 24.00 24.95 23.38 22.59
Earning Retention Ratio 52.81 64.38 69.60 65.05 67.09 70.86 72.13
Cash Earnings Retention Ratio 66.60 78.21 79.41 74.53 74.79 76.44 77.18
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.74 1.73 3.59 2.82 2.75 1.99 1.33
Financial Charges Coverage Ratio 14.87 7.02 9.99 13.34 19.01 21.18 18.64
Fin. Charges Cov.Ratio (Post Tax) 10.62 5.10 8.05 10.62 14.02 15.97 13.96
COMPONENT RATIOS
Material Cost Component(% earnings) 75.74 80.04 79.15 79.07 75.14 73.29 69.71
Selling Cost Component 0.09 0.10 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.12 1.11 1.18 1.28 1.24 1.36 1.36
Bonus Component In Equity Capital (%) 50.00 33.33 33.33 33.33 33.33 33.33 33.33
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 78,814.47 78,389.70 78,677.18 77,024.32 77,170.81 78,789.21 77,651.08
EV / Net Sales (X) 1.62 1.49 1.30 1.24 1.51 1.78 2.21
EV / EBITDA (X) 10.37 13.59 12.08 8.63 9.28 10.15 11.02
MarketCap / Sales (X) 1.65 1.53 1.32 1.30 1.57 1.82 2.28
Retention Ratios (%) 47.73 55.21 71.06 67.76 67.52 71.14 72.48
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.24 0.86 0.74 0.73 0.88 1.02 1.28
Earning Yield (%) 0.06 0.04 0.07 0.11 0.10 0.10 0.09
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.48 18.12 23.46 31.77 31.71 28.80 28.07
Adjusted Cash EPS (Rs.) 30.74 28.48 31.14 41.04 39.44 35.04 33.20
Reported EPS (Rs.) 20.71 18.12 23.96 34.49 31.71 28.80 28.07
Reported Cash EPS (Rs.) 28.97 28.48 31.64 43.76 39.44 35.04 33.20
Dividend Per Share 11.20 5.50 6.00 10.40 9.60 8.70 7.50
Operating Profit Per Share (Rs.) 37.90 33.65 37.02 52.83 51.00 45.84 43.61
Book Value (Excl Rev Res) Per Share (Rs.) 37.90 33.65 37.02 52.83 51.00 45.84 43.61
Book Value (Incl Rev Res) Per Share (Rs.) 37.90 33.65 37.02 52.83 51.00 45.84 43.61
Net Operating Income Per Share (Rs.) 284.68 409.26 447.32 453.36 374.64 318.48 256.50
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.31 8.22 8.27 11.65 13.61 14.39 17.00
Gross Profit Margin (%) 10.41 5.69 6.55 9.60 11.54 12.43 15.00
Net Profit Margin (%) 7.27 4.42 5.35 7.60 8.46 9.04 10.94
Adjusted Cash Margin (%) 10.53 6.84 6.85 8.91 10.36 10.88 12.77
Adjusted Return On Net Worth (%) 9.96 7.51 10.22 14.88 16.60 16.89 18.49
Reported Return On Net Worth (%) 9.18 7.51 10.43 16.16 16.60 16.89 18.49
Return On long Term Funds (%) 15.03 10.48 12.40 17.55 19.31 20.57 25.07
LEVERAGE RATIOS
Long Term Debt / Equity 0.08 0.19 0.27 0.35 0.34 0.23 0.10
Total Debt/Equity 0.08 0.19 0.28 0.35 0.35 0.23 0.10
Owners fund as % of total Source 0.08 0.19 0.28 0.35 0.35 0.23 0.10
Fixed Assets Turnover Ratio 1.30 1.41 1.54 1.66 1.61 1.69 1.65
LIQUIDITY RATIOS
Current Ratio 0.96 0.98 1.05 1.10 1.02 0.93 1.04
Current Ratio (Inc. ST Loans) 0.96 0.98 1.03 1.10 1.00 0.93 1.04
Quick Ratio 0.84 0.88 0.91 0.93 0.89 0.82 0.96
Inventory Turnover Ratio 37.90 33.65 37.02 52.83 51.00 45.84 43.61
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 41.64 30.34 25.04 30.15 30.27 30.20 26.71
Dividend payout Ratio (Cash Profit) 29.77 19.31 18.96 23.76 24.33 24.82 22.59
Earning Retention Ratio 61.63 69.66 74.43 67.27 69.73 69.80 73.29
Cash Earnings Retention Ratio 71.94 80.69 80.74 74.67 75.67 75.18 77.41
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.58 1.60 2.04 1.83 1.67 1.10 0.47
Financial Charges Coverage Ratio 15.82 8.01 15.38 20.75 37.09 53.64 72.09
Fin. Charges Cov.Ratio (Post Tax) 11.22 6.64 12.11 16.16 26.65 39.16 51.83
COMPONENT RATIOS
Material Cost Component(% earnings) 76.21 81.07 80.13 80.72 77.14 77.23 73.74
Selling Cost Component 0.09 0.10 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.63 1.66 1.13 0.36 0.06 0.02 0.01
Import Comp. in Raw Mat. Consumed 22.98 2.08 0.00 0.75 23.06 0.00 0.00
Long term assets / Total Assets 1.30 1.41 1.54 1.66 1.61 1.69 1.65
Bonus Component In Equity Capital (%) 50.00 33.33 33.33 33.33 33.33 33.33 33.33
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 78,893.58 78,441.56 79,093.79 77,584.45 77,877.49 79,304.10 78,104.08
EV / Net Sales (X) 1.64 1.51 1.39 1.35 1.64 1.96 2.40
EV / EBITDA (X) 10.40 15.30 14.23 10.21 10.77 12.69 13.08
MarketCap / Sales (X) 1.67 1.55 1.41 1.40 1.69 1.99 2.47
Retention Ratios (%) 58.36 69.66 74.96 69.85 69.73 69.80 73.29
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.25 0.87 0.80 0.78 0.95 1.12 1.39
Earning Yield (%) 0.06 0.05 0.07 0.10 0.09 0.08 0.08
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 1,691.30 1,268.48 1,268.48 1,268.48 1,268.48 1,268.48 1,268.48
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 37,613.59 35,134.94 32,754.19 31,188.47 27,526.18 23,644.70 19,945.39
Loan Funds
Secured Loans 1,601.84 2,487.33 9,654.03 10,510.07 8,162.54 7,012.40 5,818.38
Unsecured Loans 2,307.19 4,189.20 6,272.51 6,595.56 7,338.52 3,840.87 613.85
Minority Interest 33.00 27.24 1,758.30 1,758.78 1,456.62 981.99 547.19
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 43,246.92 43,107.19 51,707.51 51,321.36 45,752.34 36,748.44 28,193.29
USES OF FUNDS
Fixed Assets
Gross Block 32,770.12 31,130.18 49,673.14 42,197.06 37,180.23 31,715.89 26,557.71
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 2,678.28 1,183.73 15,823.09 14,417.69 12,876.83 11,558.63 10,595.51
Net Block 30,091.84 29,946.45 33,850.05 27,779.37 24,303.40 20,157.26 15,962.20
Capital Work in Progress 4,126.04 3,688.04 13,805.93 18,489.89 18,376.08 14,508.10 10,585.37
Investments 10,268.13 9,844.40 1,398.42 1,175.98 1,253.52 1,284.06 1,236.25
Net Current Assets
Current Assets, Loans and Advances 14,733.06 15,558.70 20,590.85 19,396.69 15,853.55 15,084.67 12,368.18
Less : Current Liabilities and Provisions 15,972.15 15,930.40 17,937.74 15,520.57 14,034.21 14,285.65 11,958.71
Total Net Current Assets -1,239.09 -371.70 2,653.11 3,876.12 1,819.34 799.02 409.47
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 43,246.92 43,107.19 51,707.51 51,321.36 45,752.34 36,748.44 28,193.29
Note :
Book Value of Unquoted Investments 1,857.69 2,907.31 316.27 173.85 305.58 208.34 260.02
Market Value of Quoted Investments 17,120.84 10,023.51 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 21,858.81 33,681.15 13,309.78 17,141.39 18,812.37 19,224.84 14,176.59
Number of Equity shares outstanding 169.13 126.85 126.85 126.85 126.85 126.85 126.85
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 1,691.30 1,268.48 1,268.48 1,268.48 1,268.48 1,268.48 1,268.48
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 36,458.07 29,316.39 27,851.04 25,803.85 22,959.32 20,356.00 17,984.86
Loan Funds
Secured Loans 1,436.75 2,360.00 2,895.00 4,051.00 3,479.75 2,566.00 1,973.00
Unsecured Loans 1,567.80 3,421.28 5,153.29 5,475.09 4,884.77 2,323.35 0.00
Total 41,153.92 36,366.15 37,167.81 36,598.42 32,592.32 26,513.83 21,226.34
USES OF FUNDS
Fixed Assets
Gross Block 30,824.07 43,256.23 41,288.11 33,967.66 31,091.25 26,257.88 22,099.54
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 2,317.88 14,509.75 13,528.42 12,491.03 11,383.80 10,400.26 9,695.97
Net Block 28,506.19 28,746.48 27,759.69 21,476.63 19,707.45 15,857.62 12,403.57
Capital Work in Progress 3,803.39 3,402.79 4,360.02 9,727.85 8,977.82 7,942.45 5,846.15
Investments 9,509.64 4,546.68 4,322.36 4,103.00 3,719.00 3,548.93 2,582.52
Net Current Assets
Current Assets, Loans and Advances 14,450.77 16,298.31 16,451.16 14,503.85 12,279.92 11,735.68 11,179.21
Less : Current Liabilities and Provisions 15,116.07 16,628.11 15,725.42 13,212.91 12,091.87 12,570.85 10,785.11
Total Net Current Assets -665.30 -329.80 725.74 1,290.94 188.05 -835.17 394.10
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 41,153.92 36,366.15 37,167.81 36,598.42 32,592.32 26,513.83 21,226.34
Note :
Book Value of Unquoted Investments 4,325.09 3,613.03 3,431.89 3,318.23 2,895.28 1,848.18 1,159.57
Market Value of Quoted Investments 17,120.84 10,010.08 10,760.85 10,173.09 9,681.26 8,814.13 8,557.39
Contingent liabilities 16,744.24 17,572.51 20,221.33 18,143.00 18,695.27 19,270.72 13,467.19
Number of Equity shares outstanding 169.13 126.85 126.85 126.85 126.85 126.85 126.85
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 48,572.01 52,552.31 60,703.96 61,918.31 51,094.43 44,182.14 35,191.61
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 42.29 412.08 231.63 -626.45 -57.79 -497.76 -133.05
Total Income 48,614.30 52,964.39 60,935.59 61,291.86 51,036.64 43,684.38 35,058.56
EXPENDITURE :
Raw Materials 3,226.34 3,383.66 4,962.57 4,976.61 3,055.47 2,797.76 2,182.29
Excise Duty 761.80 0.00 914.00 955.29 845.15 678.91 558.69
Power and Fuel Cost 1,912.39 2,023.13 2,019.89 1,921.48 1,753.36 1,905.31 1,783.87
Other Manufacturing Expenses 1,912.39 2,023.13 2,019.89 1,921.48 1,753.36 1,905.31 1,783.87
Employee Cost 1,286.65 987.70 985.39 920.04 851.40 655.31 759.90
Selling and Administration Expenses 45.63 53.43 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 9,145.20 8,471.05 10,901.74 10,694.90 8,258.74 7,942.60 7,068.62
Profit before Interest, Depreciation and Tax 33,281.11 31,952.01 50,324.97 42,865.77 37,617.54 32,082.32 26,935.57
Interest and Financial Charges 510.99 821.83 651.83 668.71 437.31 366.43 377.86
Profit before Depreciation and Tax 32,770.12 31,130.18 49,673.14 42,197.06 37,180.23 31,715.89 26,557.71
Depreciation 1,543.01 1,495.60 1,432.57 1,644.22 1,318.68 1,040.59 877.99
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 5,183.28 2,965.73 4,580.97 6,981.05 6,614.78 6,397.62 5,839.07
Tax 1,809.36 1,091.34 1,420.92 2,194.83 2,241.18 1,954.01 1,818.10
Profit After Tax 3,373.92 1,874.39 3,160.05 4,786.22 4,373.60 4,443.61 4,020.97
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. 3,373.92 1,874.39 3,160.05 4,786.22 4,373.60 4,443.61 4,020.97
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 36,324.21 33,970.42 27,357.34 26,246.47 23,335.89 20,630.76 17,689.64
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1,466.79 839.69 761.08 1,319.21 1,217.74 1,103.57 951.36
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 1,857.69 2,907.31 316.27 173.85 305.58 208.34 260.02
Extraordinary Items 210.65 0.00 62.86 312.69 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 48,148.85 51,914.15 56,741.98 57,507.93 47,522.69 40,397.95 32,536.52
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 42.29 411.55 232.17 -626.86 -56.98 -497.75 -132.49
Total Income 48,191.14 52,325.70 56,974.15 56,881.07 47,465.71 39,900.20 32,404.03
EXPENDITURE :
Raw Materials 3,151.24 3,335.16 4,813.16 4,843.43 2,968.68 2,494.10 2,178.78
Excise Duty 734.14 474.71 722.52 766.96 672.60 541.05 448.45
Power and Fuel Cost 1,908.42 2,031.51 1,883.51 1,676.35 1,243.10 1,065.68 972.85
Other Manufacturing Expenses 1,908.42 2,031.51 1,883.51 1,676.35 1,243.10 1,065.68 972.85
Employee Cost 1,257.53 996.06 906.40 847.73 785.45 607.48 721.23
Selling and Administration Expenses 44.38 52.56 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 9,004.13 8,921.51 10,209.10 9,810.82 6,912.93 5,773.99 5,294.16
Profit before Interest, Depreciation and Tax 31,303.43 43,896.27 41,649.41 34,333.85 31,286.27 26,374.34 22,182.40
Interest and Financial Charges 479.36 640.04 361.30 366.19 195.02 116.46 82.86
Profit before Depreciation and Tax 30,824.07 43,256.23 41,288.11 33,967.66 31,091.25 26,257.88 22,099.54
Depreciation 1,396.78 1,313.09 974.26 1,176.15 980.94 790.71 650.25
Profit Before Tax 5,410.82 3,172.80 4,284.36 6,402.32 6,057.77 5,340.01 5,239.99
Tax 1,907.91 873.90 1,245.19 2,027.05 2,035.57 1,686.17 1,678.86
Profit After Tax 3,502.91 2,298.90 3,039.17 4,375.27 4,022.20 3,653.84 3,561.13
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 28,507.86 25,722.67 24,649.18 23,690.89 21,151.10 18,752.42 16,569.07
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1,163.43 555.63 607.52 1,095.01 1,014.71 924.55 796.04
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 4,325.09 3,613.03 3,431.89 3,318.23 2,895.28 1,848.18 1,159.57
Extraordinary Items -298.73 0.00 62.86 344.95 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 2,492.08 4,470.53 3,757.53 4,618.48 2,684.68 4,539.88 3,491.28
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 6,397.62 5,839.07 4,859.13 4,317.28 4,124.06 3,088.85 3,464.47
Adjustments :
Depreciation 0.00 824.30 829.26 718.34 665.59 621.41 602.85
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -319.02 -235.59 -231.22 -211.19 -198.56 -180.34
P/L on Sales of Assets 0.00 -14.83 7.65 43.69 12.66 -2.39 2.15
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) 0.00 118.41 209.34 336.14 426.23 252.46 0.00
P/L in Forex 0.00 -2.11 -6.75 4.27 0.07 -0.02 -0.60
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 -529.28 7.82 -1,412.84 -718.83 -415.61 188.05
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 133.63 1,593.34 905.21 715.10 -422.79 438.40
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) 0.00 377.86 385.34 231.21 149.33 121.71 134.05
Direct Taxes Paid 0.00 -1,629.96 -1,656.81 -1,591.71 -1,107.58 -917.76 -1,016.07
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 5,111.31 4,608.34 5,636.39 2,849.68 3,781.46 1,743.00 3,396.47
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -7,245.82 -5,958.11 -2,936.68 -1,606.15 -4,822.60 -672.81
Sale of Fixed Assets 0.00 3.24 19.19 23.44 12.43 8.23 1.17
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 0.00 136.97 248.03 330.31 200.03 202.41 224.12
Dividend Received 0.00 -319.02 -235.59 -231.22 -211.19 -198.56 -180.34
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 -171.12 -39.48 -3.14 -56.12 441.34 -682.62
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 -9,350.84 -6,957.71 -5,494.78 -2,354.85 -1,238.62 -3,972.06 -946.39
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 2,140.94 1,777.20 107.15 298.65 2,067.37 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 0.00 566.32 221.41 75.42 21.33 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 -1,109.31 -742.23 -1,223.81 -599.21 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 -484.75 -418.65 -221.28 -140.41 -154.47 -136.17
Others 3,193.67 0.00 0.00 0.00 0.00 -19.32 0.00
Net Cash used in Financing Activities 3,193.67 463.19 649.49 -1,332.18 -595.46 427.46 -1,401.48
Net Inc./(Dec.) in Cash and Cash Equivalent -1,045.86 -1,886.18 791.10 -837.35 1,947.38 -1,801.60 1,048.60
Cash and Cash Equivalents at End of the year 1,446.22 2,584.35 4,548.63 3,781.13 4,632.06 2,738.28 4,539.88
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 309.32 1,141.64 2,650.98 2,357.94 931.33 2,131.35 4,171.51
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 5,410.82 3,172.80 4,284.36 6,402.32 6,057.77 5,340.01 5,239.99
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 2,499.32 4,472.89 5,033.41 4,487.74 3,077.25
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 0.00 0.00 -1,019.68 -3,231.73 -5,472.15 -7,141.56 -4,729.49
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 0.00 0.00 -2,988.98 -948.12 1,865.35 1,453.80 -387.92
Net Cash used in Financing Activities 0.00 0.00 -2,988.98 -948.12 1,865.35 1,453.80 -387.92
Net Inc./(Dec.) in Cash and Cash Equivalent 142.56 652.22 -1,509.34 293.04 1,426.61 -1,200.02 -2,040.16
Cash and Cash Equivalents at End of the year 451.88 1,793.86 1,141.64 2,650.98 2,357.94 931.33 2,131.35
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 15,430.69 14,414.34 12,409.65 11,406.47 13,452.00 12,132.44 11,877.38
Other Income 275.58 302.74 292.85 115.83 467.71 275.60 316.87
Stock Adjustment -50.89 65.95 144.77 -193.95 355.80 76.20 -183.25
Raw Material 1,053.32 1,002.42 923.28 733.40 918.05 778.52 776.74
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 352.73 399.94 343.41 205.38 472.17 266.51 249.50
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 1,233.12 1,259.01 902.84 893.91 1,082.86 1,042.73 1,117.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,695.27 1,969.88 2,069.43 1,899.35 1,555.34 1,726.06 1,534.74
Interest 33.30 47.89 92.55 101.37 21.96 160.13 119.83
Gross Profit 1,937.55 2,224.73 2,269.73 1,913.81 2,001.09 1,841.53 1,731.78
Depreciation 360.84 366.77 342.45 345.08 347.12 357.91 356.31
Taxation 583.48 595.74 617.65 543.09 605.77 500.70 333.86
Net Profit / Loss 1,020.92 1,262.22 1,309.63 1,025.64 260.16 982.92 924.65
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 -116.96
Equity Capital 2,255.07 1,691.30 1,691.30 1,691.30 1,691.30 1,268.48 1,268.48
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 4.53 7.46 7.74 6.06 1.54 7.75 7.29
Diluted EPS 4.53 7.46 7.74 6.06 1.54 7.75 7.29
EPS After Extra Ordinary Items
Basic EPS 4.53 7.46 7.74 6.06 1.54 7.75 7.29
Diluted EPS 4.53 7.46 7.74 6.06 1.54 7.75 7.29
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 54,496.35 48,551.72 52,052.51 60,703.96 61,918.31 51,094.43 44,182.14
Other Income 812.72 1,006.40 751.87 863.42 918.21 829.28 481.87
Stock Adjustment -34.08 42.29 412.08 231.63 -626.45 -57.79 -497.76
Raw Material 4,140.90 3,214.24 3,383.66 4,962.57 4,976.61 3,055.47 2,797.76
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,345.61 1,284.91 987.70 985.39 920.04 851.40 655.31
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 4,543.70 4,203.58 4,380.39 6,112.29 5,015.95 4,738.30 4,642.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7,779.02 6,591.02 4,514.44 5,650.48 8,004.45 7,484.56 7,279.99
Interest 294.91 508.94 821.83 651.83 668.71 437.31 366.43
Gross Profit 8,296.83 7,088.48 4,444.48 5,862.07 8,253.95 7,876.53 7,395.43
Depreciation 1,526.89 1,541.07 1,495.60 1,432.57 1,644.22 1,318.68 1,040.59
Taxation 2,122.85 1,809.36 1,091.34 1,461.08 2,242.70 2,274.35 1,831.68
Extra Ordinary Item 4.71 -0.76 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 40.16 47.87 33.17 -122.33
Net Profit / Loss 4,651.80 3,947.94 1,857.54 3,071.44 4,727.59 4,316.67 4,400.83
Minority Interest -5.98 -5.76 -5.17 0.49 -0.26 6.27 0.00
Share Of P/L Of Associates 153.25 -574.02 16.85 88.12 58.89 50.66 42.78
Net P/L After Minority Interest and Share Of Associates 4,799.07 3,368.16 1,869.22 3,160.05 4,786.22 4,373.60 4,443.61
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 2,255.07 1,691.30 1,268.48 1,268.48 1,268.48 1,268.48 1,268.48
EPS Before Extra Ordinary Items
Basic EPS 21.26 14.94 11.05 24.91 37.73 34.48 35.03
Diluted EPS 21.26 14.94 11.05 24.91 37.73 34.48 35.03
EPS After Extra Ordinary Items
Basic EPS 21.26 14.94 11.05 24.91 37.73 34.48 35.03
Diluted EPS 21.26 14.94 11.05 24.91 37.73 34.48 35.03
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 55.67 55.67 54.11 54.11
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 43.89 43.89 42.65 42.65
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 53,661.15 29,845.03 23,816.55 48,148.85 25,584.44 22,564.41 51,721.26
Other Income 987.00 578.32 408.68 1,176.27 743.31 922.27 891.57
Stock Adjustment -34.12 15.06 -49.18 42.29 432.00 -389.71 412.09
Raw Material 3,712.42 2,055.74 1,656.68 3,151.24 1,696.57 1,454.67 3,388.52
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,301.46 752.67 548.79 1,257.53 738.68 518.85 958.44
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 4,288.88 2,492.13 1,797.18 4,088.70 2,125.59 1,963.11 4,275.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7,633.93 3,665.15 3,968.78 6,409.42 3,281.40 3,128.02 4,280.05
Interest 275.11 81.19 193.92 479.36 182.09 297.27 799.86
Gross Profit 8,345.82 4,162.28 4,183.54 7,106.33 3,842.62 3,753.02 4,371.76
Depreciation 1,415.14 727.61 687.53 1,396.78 705.03 691.75 1,309.79
Taxation 2,339.96 1,179.22 1,160.74 1,907.91 1,106.47 801.44 835.54
Net Profit / Loss 4,618.41 2,283.14 2,335.27 3,502.91 1,243.08 2,259.83 2,226.43
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 2,255.07 2,255.07 1,691.30 1,691.30 1,691.30 1,268.48 1,268.48
Equity Dividend Rate 90.90 0.00 0.00 112.00 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 20.48 0.00 13.81 20.71 0.00 17.82 13.16
Diluted EPS 20.48 0.00 13.81 20.71 0.00 17.82 13.16
EPS After Extra Ordinary Items
Basic EPS 20.48 0.00 13.81 20.71 0.00 17.82 13.16
Diluted EPS 20.48 0.00 13.81 20.71 0.00 17.82 13.16