17 Aug 2018 | 5:15 PM
 

Granules India Ltd. Share Price Live (BSE)
0

BSE Code: 532482 | NSE Symbol: GRANULES
110.85
4.35
(4.09 %)
17 Aug 2018 | 04:01 PM
Change company
  • Open (Rs)
    106.65
  • Prev. close (Rs.)
    106.50
  • High (Rs.)
    111.45
  • Low (Rs.)
    106.05
  • 52W H (Rs.)
    150.50
  • 52W L (Rs.)
    71.75
  • Volume
    554068
  • MCap (Rs in Cr.)
    2,816.63

Granules India 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.) 4.59 6.11 5.76 4.45 37.09 16.18 14.93
Adjusted Cash EPS (Rs.) 7.60 9.24 8.46 7.03 51.79 27.65 25.61
Reported EPS (Rs.) 5.22 7.19 5.68 4.45 37.09 16.18 14.93
Reported Cash EPS (Rs.) 8.23 10.32 8.37 7.03 51.79 27.65 25.61
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 10.97 13.07 12.75 10.21 78.05 42.24 39.45
Book Value (Excl Rev Res) Per Share (Rs.) 10.97 13.07 12.75 10.21 78.05 42.24 39.45
Book Value (Incl Rev Res) Per Share (Rs.) 10.97 13.07 12.75 10.21 78.05 42.24 39.45
Net Operating Income Per Share (Rs.) 66.37 61.68 62.63 63.30 540.34 379.79 325.98
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.52 21.18 20.35 16.13 14.44 11.12 12.10
Gross Profit Margin (%) 12.00 16.11 16.05 12.06 11.72 8.10 8.82
Net Profit Margin (%) 7.87 11.66 9.06 7.03 6.86 4.26 4.58
Adjusted Cash Margin (%) 11.37 14.87 13.45 11.06 9.54 7.26 7.84
Adjusted Return On Net Worth (%) 8.94 15.47 19.68 21.08 21.14 11.86 12.22
Reported Return On Net Worth (%) 10.16 18.20 19.38 21.08 21.14 11.86 12.22
Return On long Term Funds (%) 12.26 23.08 27.25 21.68 19.96 14.28 17.72
LEVERAGE RATIOS
Long Term Debt / Equity 0.33 0.14 0.29 0.71 0.87 0.63 0.36
Total Debt/Equity 0.73 0.66 0.91 1.00 1.15 0.94 0.82
Owners fund as % of total Source 0.73 0.66 0.91 1.00 1.15 0.94 0.82
Fixed Assets Turnover Ratio 0.90 1.03 1.29 1.59 1.69 0.00 1.66
LIQUIDITY RATIOS
Current Ratio 3.14 2.28 2.64 1.56 1.70 2.02 2.26
Current Ratio (Inc. ST Loans) 0.84 0.65 0.77 0.89 0.90 0.94 0.97
Quick Ratio 2.38 1.56 1.86 0.88 0.93 1.10 1.37
Inventory Turnover Ratio 10.97 13.07 12.75 10.21 78.05 42.24 39.45
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 13.57 19.10 13.52 11.03 14.46 15.56
Dividend payout Ratio (Cash Profit) 0.00 9.46 12.95 8.56 7.90 8.46 9.07
Earning Retention Ratio 100.00 84.03 81.19 86.48 88.97 85.54 84.44
Cash Earnings Retention Ratio 100.00 89.44 87.18 91.44 92.10 91.54 90.93
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.97 2.83 3.15 3.02 3.90 4.65 3.92
Financial Charges Coverage Ratio 8.75 9.57 7.59 6.58 7.96 4.93 5.00
Fin. Charges Cov.Ratio (Post Tax) 7.32 8.32 5.89 5.44 6.14 4.15 4.19
COMPONENT RATIOS
Material Cost Component(% earnings) 53.59 48.89 56.71 59.94 61.65 62.86 64.61
Selling Cost Component 0.00 0.00 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 0.90 1.03 1.29 1.59 1.69 0.00 1.66
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,706.07 2,771.90 2,691.41 2,756.40 2,779.96 2,780.00 2,789.72
EV / Net Sales (X) 1.61 1.97 1.98 2.13 2.54 3.64 4.27
EV / EBITDA (X) 9.36 8.98 9.56 12.94 17.10 31.92 34.66
MarketCap / Sales (X) 1.67 2.00 2.08 2.18 2.57 3.69 4.31
Retention Ratios (%) 0.00 86.43 80.90 86.48 88.97 85.54 84.44
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.67 1.80 1.77 1.75 0.21 0.29 0.34
Earning Yield (%) 0.05 0.06 0.05 0.04 0.33 0.15 0.13
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 5.48 6.24 5.58 4.66 39.94 14.99 13.58
Adjusted Cash EPS (Rs.) 8.47 9.36 8.27 7.09 52.96 25.03 22.90
Reported EPS (Rs.) 5.48 6.24 5.58 4.66 39.94 14.99 13.61
Reported Cash EPS (Rs.) 8.47 9.36 8.27 7.09 52.96 25.03 22.94
Dividend Per Share 1.00 0.90 0.65 0.50 3.50 2.00 2.00
Operating Profit Per Share (Rs.) 11.56 12.93 12.43 10.27 80.37 39.28 36.81
Book Value (Excl Rev Res) Per Share (Rs.) 11.56 12.93 12.43 10.27 80.37 39.28 36.81
Book Value (Incl Rev Res) Per Share (Rs.) 11.56 12.93 12.43 10.27 80.37 39.28 36.81
Net Operating Income Per Share (Rs.) 64.87 59.01 61.30 59.40 493.90 337.77 280.67
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 111.09
PROFITABILITY RATIOS
Operating Margin (%) 17.82 21.91 20.28 17.29 16.27 11.62 13.11
Gross Profit Margin (%) 13.21 16.63 15.89 13.20 13.63 8.65 9.92
Net Profit Margin (%) 8.45 10.58 9.10 7.84 8.08 4.43 4.84
Adjusted Cash Margin (%) 12.87 15.70 13.42 11.90 10.68 7.39 8.15
Adjusted Return On Net Worth (%) 10.88 16.15 19.02 22.38 23.52 11.15 11.13
Reported Return On Net Worth (%) 10.88 16.15 19.02 22.38 23.52 11.15 11.15
Return On long Term Funds (%) 14.10 23.69 26.52 24.35 24.76 14.72 14.06
LEVERAGE RATIOS
Long Term Debt / Equity 0.34 0.14 0.29 0.58 0.64 0.52 0.62
Total Debt/Equity 0.75 0.68 0.52 0.85 0.87 0.80 0.62
Owners fund as % of total Source 0.75 0.68 0.52 0.85 0.87 0.80 0.62
Fixed Assets Turnover Ratio 0.89 1.09 1.49 1.70 1.77 1.54 1.56
LIQUIDITY RATIOS
Current Ratio 4.29 2.80 2.06 1.54 1.59 1.78 1.88
Current Ratio (Inc. ST Loans) 1.18 0.79 1.08 0.89 0.92 0.81 1.88
Quick Ratio 3.68 2.16 1.42 0.98 1.02 0.94 1.08
Inventory Turnover Ratio 11.56 12.93 12.43 10.27 80.37 39.28 36.81
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 20.87 15.63 11.26 10.72 8.76 13.33 14.69
Dividend payout Ratio (Cash Profit) 13.50 10.42 7.60 7.05 6.60 7.98 8.72
Earning Retention Ratio 79.13 84.37 88.74 89.28 91.24 86.67 85.28
Cash Earnings Retention Ratio 86.50 89.58 92.40 92.95 93.40 92.02 91.27
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.46 2.79 1.85 2.48 2.79 4.32 3.30
Financial Charges Coverage Ratio 9.64 9.65 7.52 6.88 8.81 4.90 4.81
Fin. Charges Cov.Ratio (Post Tax) 7.53 7.66 5.89 5.68 6.67 4.05 3.97
COMPONENT RATIOS
Material Cost Component(% earnings) 54.83 50.42 57.15 59.62 59.05 62.95 64.58
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 7.86
Exports as percent of Total Sales 75.01 73.55 76.16 75.88 82.25 80.28 85.63
Import Comp. in Raw Mat. Consumed 0.00 0.00 57.84 69.56 75.29 65.68 58.30
Long term assets / Total Assets 0.89 1.09 1.49 1.70 1.77 1.54 1.56
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,724.29 2,782.34 2,711.00 2,769.47 2,799.78 2,815.54 2,798.05
EV / Net Sales (X) 1.65 2.06 2.04 2.28 2.80 4.14 4.97
EV / EBITDA (X) 8.59 8.97 9.83 13.02 16.80 34.86 37.57
MarketCap / Sales (X) 1.71 2.09 2.12 2.33 2.82 4.15 5.01
Retention Ratios (%) 79.13 84.37 88.74 89.28 91.24 86.67 85.31
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.71 1.88 1.81 1.87 0.22 0.33 0.40
Earning Yield (%) 0.05 0.06 0.05 0.04 0.36 0.14 0.12
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 25.38 22.87 21.67 20.43 20.28 20.13 20.06
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 27.16 0.00 0.25 0.32 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 1,278.79 880.73 612.77 410.74 335.43 254.41 225.03
Loan Funds
Secured Loans 958.23 597.73 576.51 427.56 396.77 258.92 139.49
Unsecured Loans 0.00 0.34 0.55 5.57 13.38 0.00 62.17
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 2,262.41 1,501.67 1,238.67 864.29 766.11 533.77 446.74
USES OF FUNDS
Fixed Assets
Gross Block 1,291.25 941.34 789.50 810.29 627.68 365.09 336.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 297.00 229.57 193.74 145.21 101.63 85.58
Net Block 1,291.25 644.34 559.94 616.55 482.47 263.46 250.42
Capital Work in Progress 0.00 267.43 76.56 62.03 124.56 108.80 29.30
Investments 156.56 108.23 70.11 0.19 0.19 9.65 10.45
Net Current Assets
Current Assets, Loans and Advances 1,196.09 858.72 856.37 518.36 384.79 300.82 281.15
Less : Current Liabilities and Provisions 381.48 377.05 324.31 332.85 225.90 148.97 124.57
Total Net Current Assets 814.60 481.68 532.07 185.51 158.89 151.86 156.58
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 2,262.41 1,501.67 1,238.67 864.29 766.11 533.77 446.74
Note :
Book Value of Unquoted Investments 0.00 108.23 70.11 72.47 0.19 9.65 10.45
Market Value of Quoted Investments 0.00 0.02 0.02 0.00 8.45 5.20 0.00
Contingent liabilities 0.00 307.36 208.55 0.00 0.00 0.00 0.00
Number of Equity shares outstanding 25.38 22.87 21.67 20.43 2.03 2.01 2.01
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 25.38 22.87 21.67 20.43 20.28 20.13 20.06
Share Application Money 0.00 0.00 27.16 0.00 0.25 0.32 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,252.81 861.49 614.13 404.98 324.03 250.37 224.68
Loan Funds
Secured Loans 876.99 597.73 331.14 356.92 292.81 217.44 151.04
Unsecured Loans 81.24 0.34 0.55 2.65 6.77 0.00 0.75
Total 2,236.43 1,482.43 994.66 784.98 644.15 488.25 396.52
USES OF FUNDS
Fixed Assets
Gross Block 1,014.26 895.05 751.06 697.65 450.87 337.00 313.53
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 354.11 289.47 227.77 175.48 115.19 92.16 76.37
Net Block 660.15 605.58 523.29 522.17 335.67 244.83 237.15
Capital Work in Progress 286.03 132.31 35.28 18.50 39.14 91.60 29.08
Investments 75.12 75.12 88.51 72.47 145.45 50.76 32.80
Net Current Assets
Current Assets, Loans and Advances 1,584.16 1,041.97 676.85 488.01 335.55 229.86 208.54
Less : Current Liabilities and Provisions 369.03 372.54 329.26 316.18 211.66 128.80 111.04
Total Net Current Assets 1,215.13 669.43 347.59 171.84 123.88 101.05 97.50
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,236.43 1,482.43 994.66 784.98 644.15 488.25 396.52
Note :
Book Value of Unquoted Investments 75.12 75.11 88.51 72.47 145.45 50.76 32.80
Market Value of Quoted Investments 0.02 0.02 0.01 0.00 0.00 0.00 3.35
Contingent liabilities 225.39 303.00 453.92 369.36 362.92 186.43 142.68
Number of Equity shares outstanding 25.38 22.87 21.67 20.43 2.03 2.01 2.01
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,684.62 1,410.57 1,357.18 1,292.92 1,095.86 764.37 653.97
Other Income 0.00 2.80 4.88 37.39 14.15 16.96 0.00
Stock Adjustments -6.58 -0.33 -36.93 -22.48 -26.06 -10.77 -5.74
Total Income 1,678.04 1,413.03 1,325.12 1,307.84 1,083.95 770.56 648.23
EXPENDITURE :
Raw Materials 902.90 679.96 761.96 769.43 671.31 477.69 420.10
Excise Duty 0.00 24.69 25.76 34.96 20.86 19.42 9.63
Power and Fuel Cost 0.00 38.67 34.97 45.73 36.70 37.71 26.28
Other Manufacturing Expenses 0.00 41.47 39.85 83.12 50.85 54.67 26.28
Employee Cost 165.21 140.19 117.57 106.96 85.84 59.71 45.46
Selling and Administration Expenses 0.00 0.06 0.06 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 1,068.12 925.04 980.17 1,040.20 865.57 649.21 527.75
Profit before Interest, Depreciation and Tax 1,324.31 973.59 826.57 842.64 648.11 382.76 352.09
Interest and Financial Charges 33.06 32.26 37.07 32.35 20.43 17.67 16.09
Profit before Depreciation and Tax 1,291.25 941.34 789.50 810.29 627.68 365.09 336.00
Depreciation 76.20 71.51 58.40 52.65 29.81 23.08 21.42
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 195.99 229.72 184.15 127.96 112.36 46.32 42.98
Tax 63.40 65.20 61.15 37.05 37.13 13.76 13.02
Profit After Tax 132.59 164.52 123.00 90.91 75.23 32.57 29.95
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. 132.59 164.52 123.00 90.91 75.23 32.57 29.95
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 116.60 315.45 201.04 178.47 200.35 132.09 106.43
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 22.33 23.50 10.21 7.10 4.03 4.01
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 108.23 70.11 72.47 0.19 9.65 10.45
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,646.64 1,349.48 1,328.49 1,213.31 1,001.68 679.80 563.07
Other Income 0.00 0.00 42.54 33.33 23.88 0.00 11.77
Stock Adjustments 12.89 -12.20 -21.80 -10.56 -2.38 -7.41 -5.92
Total Income 1,659.54 1,337.28 1,349.23 1,236.08 1,023.18 672.39 568.92
EXPENDITURE :
Raw Materials 890.20 670.78 751.45 717.77 587.36 425.26 361.40
Excise Duty 7.23 24.69 30.79 34.96 19.59 19.23 9.63
Power and Fuel Cost 48.22 38.67 34.97 36.32 27.15 26.25 16.53
Other Manufacturing Expenses 48.22 38.67 77.51 69.65 51.03 26.25 28.30
Employee Cost 147.92 125.81 105.27 89.23 67.23 50.42 40.11
Selling and Administration Expenses 0.15 0.02 0.06 0.00 0.00 0.00 44.30
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 1,141.94 898.64 1,000.05 947.95 752.36 547.41 500.27
Profit before Interest, Depreciation and Tax 1,047.19 927.21 787.73 728.58 469.79 353.49 329.02
Interest and Financial Charges 32.93 32.16 36.66 30.93 18.93 16.49 15.49
Profit before Depreciation and Tax 1,014.26 895.05 751.06 697.65 450.87 337.00 313.53
Depreciation 75.92 71.35 58.25 49.56 26.40 20.21 17.98
Profit Before Tax 208.45 206.80 180.82 132.26 121.33 44.07 40.34
Tax 69.29 63.98 59.85 37.03 40.32 13.90 13.03
Profit After Tax 139.16 142.83 120.96 95.23 81.01 30.18 27.31
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 335.53 318.70 192.97 184.33 203.59 129.55 106.09
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 29.05 22.33 10.85 8.13 5.89 3.34 3.36
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 75.12 75.11 88.51 72.47 145.45 50.76 32.80
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 Jun 2008 Jun 2007 Jun 2006
Cash and Cash Equivalents at Beginning of the year 11.99 13.47 12.84 10.85 36.42 6.01 22.85
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 42.98 26.76 37.60 7.02 12.60 10.96 9.45
Adjustments :
Depreciation 20.70 18.31 18.57 11.80 11.66 8.21 5.24
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 0.01 0.41 -0.01 0.09 -0.13 0.07 0.02
P/L on Sales of Invest -0.05 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 -26.50 -7.95 -2.86 -27.62 -3.83 -19.40 -7.08
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 24.16 8.74 15.44 -8.57 23.67 -6.59 5.44
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) 16.99 12.59 14.21 0.13 -0.12 0.08 -0.11
Direct Taxes Paid -11.53 -5.60 -6.26 -0.63 -0.94 -0.44 -0.09
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 -0.90 -0.60 -8.10 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 31.15 48.56 59.73 -27.71 17.59 -3.68 3.83
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -57.78 -24.96 -12.79 -9.32 -54.04 -74.43 -55.64
Sale of Fixed Assets 0.06 -0.01 0.05 0.38 0.32 0.18 0.05
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 0.16 0.00 -0.01 0.00 0.00 0.00 -0.10
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 0.58 0.04 -0.37 -0.02 0.50 -0.10 0.41
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires -10.26 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 -67.48 -25.09 -13.36 -8.83 -54.49 -74.44 -55.35
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 64.90 -30.64 1.64 26.77 40.24 13.28 32.88
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 29.41 12.81 0.00 25.93 -14.87 60.13 12.97
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 -3.49 -2.93 -2.96 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 -16.79 -13.17 -14.46 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 56.33 -24.96 -45.73 38.53 11.32 108.53 34.68
Net Inc./(Dec.) in Cash and Cash Equivalent 19.99 -1.49 0.64 1.99 -25.57 30.41 -16.84
Cash and Cash Equivalents at End of the year 31.98 11.99 13.47 12.84 10.85 36.42 6.01
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 31.94 105.14 52.23 22.67 6.16 23.65 6.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 208.45 206.80 180.82 132.26 121.33 44.07 40.34
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 17.98
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 -0.02
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.05
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 -22.27
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 27.55
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 15.49
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -11.40
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 23.98 190.14 0.00 132.95 94.03 50.86 39.14
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -48.85
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.04
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 0.11
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 0.72
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 -10.26
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 -494.86 -299.57 0.00 -130.28 -158.53 -111.66 -58.47
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 57.74
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 14.90
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 -3.49
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 -15.30
Others 528.75 36.23 0.00 26.89 80.26 43.31 0.00
Net Cash used in Financing Activities 528.75 36.23 0.00 26.89 80.26 43.31 36.16
Net Inc./(Dec.) in Cash and Cash Equivalent 57.87 -73.20 58.47 29.56 15.77 -17.49 16.83
Cash and Cash Equivalents at End of the year 89.81 31.94 110.70 52.23 21.93 6.16 23.65
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 453.24 410.73 392.56 378.73 355.25 359.47 363.81
Other Income 14.74 0.86 6.83 0.38 1.18 4.27 3.88
Stock Adjustment -53.91 -2.10 -20.20 -12.28 -0.55 -16.81 18.25
Raw Material 301.05 211.02 217.89 192.25 156.72 189.93 169.17
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 50.25 41.53 42.25 39.04 36.21 36.10 33.98
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 5.27 6.51
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 83.25 86.24 75.70 82.77 85.51 68.65 61.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 72.60 74.03 76.91 76.95 77.36 76.33 74.20
Interest 6.54 8.23 10.41 8.21 7.66 8.36 8.29
Gross Profit 80.80 66.66 73.33 69.12 70.88 72.24 69.80
Depreciation 24.53 19.60 18.59 17.60 18.00 18.70 18.47
Taxation 19.11 16.90 19.26 17.74 16.59 17.63 15.61
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 37.16 30.16 35.48 33.78 36.28 35.91 35.72
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 14.63 4.86 4.86 3.02 9.39 3.15 5.10
Net P/L After Minority Interest and Share Of Associates 51.80 35.02 40.34 36.80 45.67 39.06 40.82
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.41 25.38 25.38 22.88 22.87 22.12 21.72
EPS Before Extra Ordinary Items
Basic EPS 2.04 1.38 1.76 1.61 2.09 1.79 1.88
Diluted EPS 2.03 1.38 1.75 1.60 2.08 1.77 1.85
EPS After Extra Ordinary Items
Basic EPS 2.04 1.38 1.76 1.61 2.09 1.79 1.88
Diluted EPS 2.03 1.38 1.75 1.60 2.08 1.77 1.85
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 440.34 473.33 412.65 373.53 388.36 344.85 337.38
Other Income 18.02 13.45 4.12 10.11 3.00 2.56 5.68
Stock Adjustment -40.98 9.95 2.09 -11.57 12.42 -2.91 -20.45
Raw Material 294.41 276.47 218.33 205.11 190.30 159.35 183.24
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 41.45 38.15 38.04 37.43 34.30 32.22 32.78
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 5.21
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 75.82 84.32 79.98 70.18 75.74 78.31 63.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 69.65 64.44 74.21 72.37 75.60 77.88 73.38
Interest 6.52 6.18 8.16 10.40 8.18 7.64 8.33
Gross Profit 81.14 71.70 70.17 72.09 70.42 72.80 70.73
Depreciation 21.87 20.35 19.53 18.51 17.52 17.96 18.66
Taxation 19.70 17.17 16.80 17.93 17.39 16.40 16.78
Net Profit / Loss 39.57 34.18 33.84 35.64 35.51 38.45 35.29
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 25.41 25.38 25.38 25.38 22.88 22.87 22.12
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 1.56 1.35 1.33 1.55 1.55 1.76 1.62
Diluted EPS 1.55 1.34 1.33 1.55 1.55 1.75 1.60
EPS After Extra Ordinary Items
Basic EPS 1.56 1.35 1.33 1.55 1.55 1.76 1.62
Diluted EPS 1.55 1.34 1.33 1.55 1.55 1.75 1.60
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,684.62 914.55 770.07 1,410.57 714.73 713.61 1,431.18
Other Income 10.84 10.54 8.16 9.93 5.45 6.92 6.03
Stock Adjustment -6.58 25.90 -32.48 -0.33 -17.35 17.02 -71.42
Raw Material 902.90 492.76 410.15 679.96 346.65 351.08 829.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 165.21 83.92 81.30 140.19 72.31 67.88 125.33
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 5.27 13.55 16.54
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 344.67 194.32 158.20 291.91 154.17 121.37 252.47
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 278.42 117.66 152.91 298.84 153.69 142.70 278.37
Interest 33.06 14.44 18.62 32.26 16.02 16.23 39.92
Gross Profit 256.20 113.76 142.45 276.51 143.12 133.39 244.48
Depreciation 76.20 40.01 36.20 71.51 36.70 34.81 64.33
Taxation 63.40 26.40 37.00 65.20 34.22 30.98 61.68
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 116.60 47.35 69.25 139.79 72.20 67.60 118.47
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 15.99 8.10 7.88 24.73 12.54 12.19 0.00
Net P/L After Minority Interest and Share Of Associates 132.59 55.45 77.14 164.52 84.73 79.78 118.47
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.38 25.38 25.38 22.87 22.87 21.72 21.67
EPS Before Extra Ordinary Items
Basic EPS 5.49 0.00 3.36 7.52 0.00 3.68 5.73
Diluted EPS 5.47 0.00 3.35 7.48 0.00 3.62 5.62
EPS After Extra Ordinary Items
Basic EPS 5.49 0.00 3.36 7.52 0.00 3.68 5.73
Diluted EPS 5.47 0.00 3.35 7.48 0.00 3.62 5.62
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,646.64 885.98 760.66 1,349.48 682.23 685.02 1,328.49
Other Income 23.77 17.56 14.06 14.52 8.24 8.73 6.29
Stock Adjustment 12.89 12.04 0.85 -12.20 -23.36 11.16 -21.80
Raw Material 890.20 494.80 395.41 670.78 342.59 345.96 751.45
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 147.92 76.19 71.73 125.81 65.01 60.80 105.27
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 5.21 13.47 15.31
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 302.10 164.31 145.64 269.29 141.51 111.55 208.83
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 293.52 138.65 147.03 295.80 151.27 142.09 269.44
Interest 32.93 14.35 18.58 32.16 15.98 16.19 36.66
Gross Profit 284.37 141.87 142.50 278.15 143.53 134.62 239.06
Depreciation 75.92 39.88 36.04 71.35 36.62 34.74 58.25
Taxation 69.29 33.97 35.32 63.98 33.18 30.80 59.85
Net Profit / Loss 139.16 68.02 71.14 142.83 73.73 69.09 120.96
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 25.38 25.38 25.38 22.87 22.87 21.72 21.67
Equity Dividend Rate 100.00 0.00 0.00 90.00 0.00 0.00 65.00
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 5.76 0.00 3.10 6.53 0.00 3.18 5.85
Diluted EPS 5.74 0.00 3.09 6.49 0.00 3.12 5.74
EPS After Extra Ordinary Items
Basic EPS 5.76 0.00 3.10 6.53 0.00 3.18 5.85
Diluted EPS 5.74 0.00 3.09 6.49 0.00 3.12 5.74