23 Jul 2018 | 12:14 AM
 

Greenply Industries Ltd. Share Price Live (BSE)
0

BSE Code: 526797 | NSE Symbol: GREENPLY
196.50
-4.80
(-2.38 %)
20 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    198.00
  • Prev. close (Rs.)
    201.30
  • High (Rs.)
    201.00
  • Low (Rs.)
    195.15
  • 52W H (Rs.)
    401.05
  • 52W L (Rs.)
    205.00
  • Volume
    2903
  • MCap (Rs in Cr.)
    2,409.63

Greenply Industries 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.) 10.23 16.24 44.94 48.71 52.48 23.49 9.72
Adjusted Cash EPS (Rs.) 14.36 20.36 64.44 73.40 74.70 43.50 27.05
Reported EPS (Rs.) 10.23 10.63 51.47 48.71 49.58 23.49 9.72
Reported Cash EPS (Rs.) 14.36 14.75 70.97 73.39 71.79 43.50 27.05
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 19.65 25.40 85.90 109.61 113.31 71.31 46.04
Book Value (Excl Rev Res) Per Share (Rs.) 19.65 25.40 85.90 109.61 113.31 71.31 46.04
Book Value (Incl Rev Res) Per Share (Rs.) 19.65 25.40 85.90 109.61 113.31 71.31 46.04
Net Operating Income Per Share (Rs.) 135.70 142.12 649.12 918.49 848.47 707.69 522.33
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.47 17.87 13.23 11.93 13.35 10.07 8.81
Gross Profit Margin (%) 11.43 14.97 10.22 9.24 10.73 7.24 5.49
Net Profit Margin (%) 7.53 7.47 7.92 5.28 5.82 3.30 1.85
Adjusted Cash Margin (%) 10.52 14.24 9.92 7.96 8.77 6.12 5.15
Adjusted Return On Net Worth (%) 16.23 31.91 22.30 20.14 26.72 15.64 7.54
Reported Return On Net Worth (%) 16.23 20.88 25.54 20.14 25.24 15.64 7.54
Return On long Term Funds (%) 19.28 36.27 26.32 25.00 31.82 20.50 12.25
LEVERAGE RATIOS
Long Term Debt / Equity 0.34 0.20 0.26 0.46 0.50 0.75 0.94
Total Debt/Equity 0.45 0.36 0.53 1.06 1.21 1.69 1.72
Owners fund as % of total Source 0.45 0.36 0.53 1.06 1.21 1.69 1.72
Fixed Assets Turnover Ratio 1.70 2.17 1.61 1.97 2.02 1.88 1.63
LIQUIDITY RATIOS
Current Ratio 1.64 1.71 1.40 1.63 1.69 1.82 1.67
Current Ratio (Inc. ST Loans) 1.30 1.26 0.99 0.87 0.87 0.88 0.85
Quick Ratio 1.30 1.33 0.93 0.94 1.01 1.08 0.93
Inventory Turnover Ratio 19.65 25.40 85.90 109.61 113.31 71.31 46.04
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.94 6.79 7.01 7.20 7.07 9.89 11.95
Dividend payout Ratio (Cash Profit) 4.94 4.89 5.08 4.78 4.88 5.34 4.29
Earning Retention Ratio 93.06 95.56 91.97 92.80 93.32 90.11 88.05
Cash Earnings Retention Ratio 95.06 96.46 94.40 95.22 95.31 94.66 95.71
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.96 0.91 1.66 3.50 3.19 5.83 8.17
Financial Charges Coverage Ratio 13.26 10.77 5.80 4.53 4.52 2.91 2.59
Fin. Charges Cov.Ratio (Post Tax) 10.31 7.06 5.77 3.94 3.80 2.71 2.46
COMPONENT RATIOS
Material Cost Component(% earnings) 56.35 53.73 59.73 59.66 59.76 62.07 62.62
Selling Cost Component 3.75 2.83 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 10.95 9.92 10.90
Import Comp. in Raw Mat. Consumed 25.31 32.45 33.52 45.47 41.51 34.12 31.53
Long term assets / Total Assets 1.70 2.17 1.61 1.97 2.02 1.88 1.63
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.) 2,334.59 2,377.68 2,405.02 2,399.44 2,394.33 2,396.93 2,397.50
EV / Net Sales (X) 1.40 1.39 1.54 1.08 1.17 1.40 1.90
EV / EBITDA (X) 9.30 7.51 11.54 8.80 8.77 13.46 20.70
MarketCap / Sales (X) 1.45 1.41 1.54 1.09 1.18 1.41 1.91
Retention Ratios (%) 93.06 93.21 92.99 92.80 92.93 90.11 88.05
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.45 1.38 0.30 0.21 0.23 0.28 0.38
Earning Yield (%) 0.05 0.05 0.26 0.25 0.25 0.12 0.05
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.01 10.70 43.94 47.42 47.30 22.13 10.39
Adjusted Cash EPS (Rs.) 14.97 14.79 63.44 71.28 68.84 41.51 27.38
Reported EPS (Rs.) 11.01 10.82 50.47 47.42 47.30 22.13 10.39
Reported Cash EPS (Rs.) 14.97 14.91 69.97 71.28 68.84 41.51 27.38
Dividend Per Share 0.60 0.60 3.00 3.00 3.00 2.00 1.00
Operating Profit Per Share (Rs.) 20.14 20.28 84.90 107.09 106.73 69.01 46.18
Book Value (Excl Rev Res) Per Share (Rs.) 20.14 20.28 84.90 107.09 106.73 69.01 46.18
Book Value (Incl Rev Res) Per Share (Rs.) 20.14 20.28 84.90 107.09 106.73 69.01 46.18
Net Operating Income Per Share (Rs.) 135.12 137.29 648.09 894.72 828.96 680.99 504.39
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.90 14.77 13.09 11.96 12.87 10.13 9.15
Gross Profit Margin (%) 11.97 11.79 10.09 9.30 10.27 7.28 5.78
Net Profit Margin (%) 8.15 7.88 7.78 5.28 5.68 3.23 2.05
Adjusted Cash Margin (%) 11.01 10.74 9.78 7.94 8.27 6.07 5.40
Adjusted Return On Net Worth (%) 17.16 21.31 21.91 19.62 23.92 14.39 7.77
Reported Return On Net Worth (%) 17.16 21.55 25.17 19.62 23.92 14.39 7.77
Return On long Term Funds (%) 20.01 27.65 26.03 24.60 29.77 19.70 12.43
LEVERAGE RATIOS
Long Term Debt / Equity 0.33 0.19 0.26 0.45 0.49 0.72 0.87
Total Debt/Equity 0.42 0.30 0.53 0.94 1.12 1.62 1.61
Owners fund as % of total Source 0.42 0.30 0.53 0.94 1.12 1.62 1.61
Fixed Assets Turnover Ratio 1.75 2.16 1.67 2.02 2.02 1.81 1.60
LIQUIDITY RATIOS
Current Ratio 1.77 1.48 1.40 1.54 1.62 1.97 1.70
Current Ratio (Inc. ST Loans) 1.42 1.22 0.99 0.91 0.89 0.89 0.85
Quick Ratio 1.39 1.14 0.93 0.90 0.98 1.16 0.96
Inventory Turnover Ratio 20.14 20.28 84.90 107.09 106.73 69.01 46.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 5.36 5.54 5.94 6.32 6.34 9.03 9.62
Dividend payout Ratio (Cash Profit) 3.94 4.02 4.28 4.20 4.35 4.81 3.65
Earning Retention Ratio 94.64 94.40 93.18 93.68 93.66 90.97 90.38
Cash Earnings Retention Ratio 96.06 95.95 95.28 95.80 95.65 95.19 96.35
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.78 1.02 1.69 3.19 3.21 6.00 7.84
Financial Charges Coverage Ratio 14.22 8.81 5.74 4.55 4.35 2.84 2.62
Fin. Charges Cov.Ratio (Post Tax) 11.13 7.37 5.70 3.95 3.74 2.65 2.49
COMPONENT RATIOS
Material Cost Component(% earnings) 56.38 55.62 59.82 60.83 60.71 62.69 63.18
Selling Cost Component 3.76 2.93 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.39 0.18 0.18 12.95 11.21 10.31 11.29
Import Comp. in Raw Mat. Consumed 25.31 32.45 33.52 45.47 41.51 34.12 31.53
Long term assets / Total Assets 1.75 2.16 1.67 2.02 2.02 1.81 1.60
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.) 2,341.09 2,381.04 2,405.50 2,401.89 2,396.41 2,400.52 2,399.28
EV / Net Sales (X) 1.41 1.44 1.54 1.11 1.20 1.46 1.97
EV / EBITDA (X) 9.09 9.57 11.68 9.06 9.07 13.92 20.66
MarketCap / Sales (X) 1.46 1.46 1.54 1.12 1.21 1.47 1.98
Retention Ratios (%) 94.64 94.46 94.06 93.68 93.66 90.97 90.38
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.46 1.43 0.30 0.22 0.24 0.29 0.39
Earning Yield (%) 0.06 0.05 0.26 0.24 0.24 0.11 0.05
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 12.26 12.07 12.07 12.07 12.07 12.07 12.07
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 760.40 602.24 474.26 571.65 461.93 350.44 298.76
Loan Funds
Secured Loans 298.73 132.49 148.18 452.49 381.17 356.62 371.32
Unsecured Loans 46.08 90.39 110.10 168.34 194.41 255.32 161.93
Minority Interest 0.00 0.00 0.00 0.05 0.04 0.01 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 1,117.46 837.19 744.61 1,204.59 1,049.62 974.45 844.08
USES OF FUNDS
Fixed Assets
Gross Block 791.90 766.33 719.38 957.84 874.86 795.40 733.28
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.33 0.34
Less: Accum. Depreciation 265.98 224.23 186.34 259.15 209.78 163.54 121.04
Net Block 525.92 542.10 533.04 698.70 665.08 631.53 611.90
Capital Work in Progress 268.69 9.30 13.91 117.12 23.37 13.50 10.54
Investments 26.12 28.69 35.14 0.09 0.09 0.09 0.09
Net Current Assets
Current Assets, Loans and Advances 757.47 620.05 566.79 1,004.19 883.38 730.99 550.56
Less : Current Liabilities and Provisions 460.74 362.94 404.26 615.50 522.30 401.66 329.01
Total Net Current Assets 296.73 257.10 162.53 388.68 361.08 329.33 221.56
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 1,117.46 837.19 744.61 1,204.59 1,049.62 974.45 844.08
Note :
Book Value of Unquoted Investments 26.11 28.68 35.05 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.01 0.01 0.34 1.33 1.30 0.81 0.76
Contingent liabilities 648.32 412.89 380.53 513.80 476.23 425.16 425.80
Number of Equity shares outstanding 12.26 12.07 2.41 2.41 2.41 2.41 2.41
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 12.26 12.07 12.07 12.07 12.07 12.07 12.07
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 774.76 593.79 471.91 571.06 465.06 359.07 310.69
Loan Funds
Secured Loans 289.44 128.11 148.18 381.16 354.56 345.56 356.30
Unsecured Loans 37.65 54.74 110.10 168.34 178.44 255.32 161.93
Total 1,114.11 788.70 742.26 1,132.63 1,010.13 972.01 840.99
USES OF FUNDS
Fixed Assets
Gross Block 764.55 770.31 719.38 937.67 857.11 780.01 723.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.33 0.34
Less: Accum. Depreciation 263.25 225.16 186.34 252.37 205.32 160.72 119.47
Net Block 501.30 545.15 533.04 685.30 651.79 618.96 603.60
Capital Work in Progress 216.11 9.08 13.91 94.99 23.37 13.50 10.54
Investments 72.37 37.66 32.88 31.29 17.52 8.74 8.74
Net Current Assets
Current Assets, Loans and Advances 746.76 603.03 566.68 911.18 833.17 672.09 530.36
Less : Current Liabilities and Provisions 422.43 406.22 404.23 590.12 515.72 341.29 312.25
Total Net Current Assets 324.33 196.82 162.44 321.06 317.45 330.80 218.11
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,114.11 788.70 742.26 1,132.63 1,010.13 972.01 840.99
Note :
Book Value of Unquoted Investments 72.37 37.65 32.79 31.20 17.44 8.66 8.66
Market Value of Quoted Investments 0.01 0.01 0.34 1.33 1.30 0.81 0.76
Contingent liabilities 673.86 589.27 340.53 633.65 315.36 478.57 429.69
Number of Equity shares outstanding 12.26 12.07 2.41 2.41 2.41 2.41 2.41
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,664.00 1,715.07 1,566.74 2,216.89 2,047.91 1,708.11 1,260.71
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -37.89 14.78 -8.28 -25.19 -24.97 -22.81 -18.39
Total Income 1,626.11 1,729.85 1,558.46 2,191.71 2,022.94 1,685.30 1,242.32
EXPENDITURE :
Raw Materials 689.49 701.50 726.83 1,166.56 1,114.82 923.66 691.63
Excise Duty 113.93 0.00 56.72 0.00 0.00 0.00 0.00
Power and Fuel Cost 68.28 65.89 65.82 88.96 100.16 105.51 72.97
Other Manufacturing Expenses 68.28 65.89 65.82 88.96 100.16 105.51 72.97
Employee Cost 177.21 167.35 144.98 221.10 181.85 145.39 117.44
Selling and Administration Expenses 62.42 48.64 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 1,179.61 1,049.27 1,060.16 1,565.59 1,496.99 1,280.08 955.02
Profit before Interest, Depreciation and Tax 810.82 795.72 755.29 1,018.02 936.77 856.67 778.04
Interest and Financial Charges 18.92 29.39 35.91 60.17 61.92 61.27 44.77
Profit before Depreciation and Tax 791.90 766.33 719.38 957.84 874.86 795.40 733.28
Depreciation 50.66 49.68 47.06 59.57 53.62 48.30 41.83
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 181.32 169.68 141.20 152.83 157.44 68.45 29.21
Tax 55.88 41.42 16.97 35.26 37.78 11.74 5.74
Profit After Tax 125.44 128.27 124.23 117.57 119.66 56.71 23.47
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. 125.44 128.27 124.23 117.57 119.66 56.71 23.47
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 558.06 574.09 493.42 392.28 296.58 189.51 140.61
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.24 7.24 7.24 7.24 7.24 4.83 2.41
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 26.11 28.68 35.05 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 -0.52 15.76 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 1,656.88 1,656.85 1,564.25 2,159.52 2,000.81 1,643.66 1,217.41
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -38.09 15.40 -8.28 -13.58 -13.97 -20.70 -13.14
Total Income 1,618.79 1,672.25 1,555.97 2,145.94 1,986.84 1,622.96 1,204.27
EXPENDITURE :
Raw Materials 689.49 701.50 726.83 1,166.56 1,114.82 923.66 691.63
Excise Duty 113.93 61.83 56.72 0.00 0.00 0.00 0.00
Power and Fuel Cost 68.28 65.89 65.82 88.96 100.16 105.51 72.97
Other Manufacturing Expenses 68.28 65.89 65.82 88.96 100.16 105.51 72.97
Employee Cost 170.74 167.74 144.98 193.51 161.68 130.01 106.20
Selling and Administration Expenses 62.42 48.64 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 1,173.14 1,111.49 1,060.16 1,538.00 1,476.82 1,264.70 943.77
Profit before Interest, Depreciation and Tax 782.67 798.57 755.29 995.96 917.83 840.79 767.67
Interest and Financial Charges 18.12 28.27 35.91 58.29 60.72 60.78 44.27
Profit before Depreciation and Tax 764.55 770.31 719.38 937.67 857.11 780.01 723.40
Depreciation 48.53 49.36 47.06 57.57 51.99 46.77 40.99
Profit Before Tax 190.95 172.73 138.79 149.37 151.39 64.92 30.86
Tax 55.88 42.14 16.97 34.91 37.22 11.51 5.77
Profit After Tax 135.07 130.59 121.82 114.47 114.16 53.41 25.09
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 570.01 501.01 491.03 391.68 299.69 198.14 152.53
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 5.77 5.77 5.77 6.01 6.01 4.04 2.02
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 72.37 37.65 32.79 31.20 17.44 8.66 8.66
Extraordinary Items 0.00 1.43 15.76 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 9.36 6.14 11.38 6.23 4.77 5.05
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 68.45 29.21 48.12 42.68 50.48 26.64
Adjustments :
Depreciation 0.00 41.83 22.37 17.29 13.30 8.68
Interest (Net) 0.00 -4.20 -2.03 -3.19 -1.36 -13.38
Dividend Received 0.00 0.00 -0.10 0.00 -0.02 -0.14
P/L on Sales of Assets 0.00 1.52 0.14 0.11 0.10 0.36
P/L on Sales of Invest 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
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -54.08 -20.00 -58.63 -33.54 -39.59
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -1.66 99.53 31.12 40.78 47.66
Loans and Advances 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
Net Stock on Hire 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
Trade Bill(s) Purchased 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
Change in Deposits 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
Total Adjustments (OP before Working Capital Changes) 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
Adjustments :
Interest Paid(Net) 0.00 42.48 26.04 23.13 19.60 12.87
Direct Taxes Paid 0.00 -6.42 -10.02 -7.39 -9.13 -3.37
Advance Tax Paid 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
Total Adjustments(Cash Generated from/(used in) Operations 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
Extraordinary Items :
Excess Depreciation W/b 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
Payment Towards VRS 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
Gain on Forex Exch. Transactions 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
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 43.61 14.80 127.42 22.76 42.60 9.09
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -112.29 -325.30 -80.31 51.12 -56.33
Sale of Fixed Assets 0.00 3.13 2.30 0.60 -0.52 1.71
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments 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 0.02
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 4.20 -3.51 -0.89 -1.06 -0.49
Dividend Received 0.00 0.00 -0.10 0.00 -0.02 -0.14
Invest.In Subsidiaires 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
Investment in Group Cos. 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
Cancellation of Investment in Cos. Acquired 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
Inter Corporate Deposits 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
Net Cash used in Investing Activities -57.40 -104.39 -325.44 -80.10 48.93 -54.64
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
Proceed from Issue of Debentures 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
Proceed from Bank Borrowings 0.00 107.14 177.00 0.00 0.00 24.24
Proceed from Short Tem Borrowings 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
Share Application Money 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
Loans from a Corporate Body 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
On Redemption of Debenture 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
Of the Short Term Borrowings 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
Dividend Paid 0.00 -3.86 -2.98 -2.98 -5.83 -3.97
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -41.67 -25.99 -23.00 -18.95 0.00
Others 11.70 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 11.70 90.54 192.79 62.49 7.79 45.27
Net Inc./(Dec.) in Cash and Cash Equivalent -2.10 0.96 -5.23 5.15 1.46 -0.28
Cash and Cash Equivalents at End of the year 7.26 7.10 6.14 11.38 6.23 4.77
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 27.91 2.96 2.36 9.65 6.30 9.29 5.45
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 190.95 172.73 138.79 149.37 151.39 64.92 30.86
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 0.00 187.12 204.26 212.05 29.70 11.01
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 -104.17 -158.44 -93.42 -51.43 -101.18
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 -82.35 -51.78 -115.28 18.74 94.01
Net Cash used in Financing Activities 0.00 0.00 -82.35 -51.78 -115.28 18.74 94.01
Net Inc./(Dec.) in Cash and Cash Equivalent 36.92 24.95 0.60 -5.96 3.35 -3.00 3.84
Cash and Cash Equivalents at End of the year 64.83 27.91 2.96 3.70 9.65 6.30 9.29
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 437.13 399.29 446.10 390.30 446.99 359.64 435.18
Other Income 1.25 1.01 1.00 8.06 3.09 2.77 2.44
Stock Adjustment -9.36 -7.77 25.55 -26.51 -3.69 -11.64 -15.66
Raw Material 164.44 153.06 155.34 166.78 172.82 146.09 188.43
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 41.81 49.11 47.77 46.52 42.55 40.11 43.11
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 106.25 74.86 98.28 92.01 100.27 83.93 92.72
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 57.10 62.65 63.75 48.67 71.76 48.46 64.81
Interest 1.34 2.56 2.30 3.28 2.12 3.30 6.87
Gross Profit 57.02 61.09 62.45 53.46 72.73 47.93 60.38
Depreciation 11.14 10.44 11.37 11.86 12.06 12.13 12.20
Taxation 13.25 14.60 14.70 10.96 18.80 11.80 13.08
Net Profit / Loss 32.63 36.06 36.38 30.63 41.87 24.00 35.09
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.26 12.26 12.26 12.26 12.26 12.26 12.26
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 2.66 2.94 2.96 2.50 3.41 1.96 2.88
Diluted EPS 2.66 2.94 2.96 2.50 3.41 1.96 2.88
EPS After Extra Ordinary Items
Basic EPS 2.66 2.94 2.96 2.50 3.41 1.96 2.88
Diluted EPS 2.66 2.94 2.96 2.50 3.41 1.96 2.88
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 1,713.21 1,664.00 1,657.67 1,566.74 2,216.89 2,047.91 1,708.11
Other Income 2.16 9.98 4.47 1.09 8.03 6.51 5.91
Stock Adjustment -18.79 -37.89 14.99 -8.28 -25.19 -24.97 -22.81
Raw Material 639.53 689.49 701.50 726.83 1,166.56 1,114.82 923.66
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 196.69 177.21 169.66 144.98 221.10 181.85 145.39
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 390.34 362.45 324.99 305.34 447.50 414.15 369.33
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 230.74 240.92 242.71 207.33 264.55 266.49 172.11
Interest 11.36 18.92 28.74 35.91 60.17 61.92 61.27
Gross Profit 221.55 231.98 218.43 172.50 212.41 211.08 116.74
Depreciation 49.81 50.66 50.03 47.06 59.57 53.62 48.30
Taxation 53.51 55.88 42.14 16.99 34.62 37.78 11.74
Extra Ordinary Item 0.00 0.00 1.43 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.02 -0.64 0.00 0.00
Net Profit / Loss 118.23 125.44 127.69 124.23 117.58 119.68 56.70
Minority Interest 0.00 0.00 0.00 0.00 -0.01 -0.02 0.00
Share Of P/L Of Associates -7.60 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 110.63 125.44 127.69 124.23 117.57 119.66 56.71
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.26 12.26 12.07 12.07 12.07 12.07 12.07
EPS Before Extra Ordinary Items
Basic EPS 9.02 10.29 10.58 51.47 48.71 49.58 23.49
Diluted EPS 9.02 10.29 10.58 51.47 48.71 49.58 23.49
EPS After Extra Ordinary Items
Basic EPS 9.02 10.29 10.58 51.47 48.71 49.58 23.49
Diluted EPS 9.02 10.29 10.58 51.47 48.71 49.58 23.49
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 1.09 1.09 1.09 1.09
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 45.00 45.00 45.00 45.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,680.37 836.43 843.94 1,656.88 806.62 850.26 1,656.85
Other Income 3.78 2.26 1.53 10.58 5.86 4.72 4.14
Stock Adjustment -18.09 -17.13 -0.96 -38.09 -15.34 -22.76 15.40
Raw Material 639.61 317.50 322.12 689.49 318.90 370.59 701.50
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 185.20 90.92 94.28 170.74 82.66 88.08 167.74
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 371.40 181.12 190.28 359.42 184.20 175.21 323.61
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 239.71 119.75 119.96 247.01 120.22 126.80 244.79
Interest 9.47 3.90 5.58 18.12 5.42 12.70 28.27
Gross Profit 234.02 118.11 115.91 239.48 120.66 118.82 220.66
Depreciation 44.81 21.58 23.24 48.53 24.18 24.35 49.36
Taxation 53.51 27.85 25.66 55.88 30.60 25.27 42.14
Net Profit / Loss 135.69 68.68 67.01 135.07 65.87 69.20 130.59
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 1.43
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.26 12.26 12.26 12.26 12.26 12.26 12.07
Equity Dividend Rate 60.00 0.00 0.00 60.00 0.00 0.00 60.00
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 11.07 0.00 5.46 11.08 0.00 5.71 10.82
Diluted EPS 11.07 0.00 5.46 11.08 0.00 5.71 10.82
EPS After Extra Ordinary Items
Basic EPS 11.07 0.00 5.46 11.08 0.00 5.71 10.82
Diluted EPS 11.07 0.00 5.46 11.08 0.00 5.71 10.82