19 Nov 2018 | 5:08 AM
 

HIL Ltd. Share Price Live (BSE)
0

BSE Code: 509675 | NSE Symbol: HIL
2,176.00
-9.90
(-0.45 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    2,180.00
  • Prev. close (Rs.)
    2,185.90
  • High (Rs.)
    2,220.50
  • Low (Rs.)
    2,174.56
  • 52W H (Rs.)
    2,555.00
  • 52W L (Rs.)
    1,213.55
  • Volume
    559
  • MCap (Rs in Cr.)
    1,625.69

HIL Ltd. Financial Information

Mar 2016
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 57.22
Adjusted Cash EPS (Rs.) 110.74
Reported EPS (Rs.) 53.53
Reported Cash EPS (Rs.) 107.04
Dividend Per Share 0.00
Operating Profit Per Share (Rs.) 133.71
Book Value (Excl Rev Res) Per Share (Rs.) 133.71
Book Value (Incl Rev Res) Per Share (Rs.) 133.71
Net Operating Income Per Share (Rs.) 1,473.59
Free Reserves Per Share (Rs.) 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.07
Gross Profit Margin (%) 5.44
Net Profit Margin (%) 3.63
Adjusted Cash Margin (%) 7.43
Adjusted Return On Net Worth (%) 9.36
Reported Return On Net Worth (%) 8.75
Return On long Term Funds (%) 13.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.15
Total Debt/Equity 0.32
Owners fund as % of total Source 0.32
Fixed Assets Turnover Ratio 0.00
LIQUIDITY RATIOS
Current Ratio 1.28
Current Ratio (Inc. ST Loans) 0.85
Quick Ratio 0.53
Inventory Turnover Ratio 133.71
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 39.34
Dividend payout Ratio (Cash Profit) 19.67
Earning Retention Ratio 63.20
Cash Earnings Retention Ratio 80.98
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.79
Financial Charges Coverage Ratio 11.97
Fin. Charges Cov.Ratio (Post Tax) 9.53
COMPONENT RATIOS
Material Cost Component(% earnings) 59.62
Selling Cost Component 0.00
Exports as percent of Total Sales 0.00
Import Comp. in Raw Mat. Consumed 0.00
Long term assets / Total Assets 0.00
Bonus Component In Equity Capital (%) 62.65
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,624.90
EV / Net Sales (X) 1.48
EV / EBITDA (X) 14.51
MarketCap / Sales (X) 1.48
Retention Ratios (%) 60.66
Price / BV (X) 0.00
Price / Sales (X) 1.49
Earning Yield (%) 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 108.21 82.41 56.84 94.05 14.32 81.25 81.13
Adjusted Cash EPS (Rs.) 171.06 137.29 110.10 139.64 52.81 117.05 109.51
Reported EPS (Rs.) 108.21 73.19 53.15 89.59 9.56 81.25 81.13
Reported Cash EPS (Rs.) 171.06 128.07 106.41 135.18 48.05 117.05 109.51
Dividend Per Share 22.50 20.00 17.50 20.00 5.00 20.00 18.50
Operating Profit Per Share (Rs.) 197.04 139.33 133.34 157.39 59.49 161.87 144.06
Book Value (Excl Rev Res) Per Share (Rs.) 197.04 139.33 133.34 157.39 59.49 161.87 144.06
Book Value (Incl Rev Res) Per Share (Rs.) 197.04 139.33 133.34 157.39 59.49 161.87 144.06
Net Operating Income Per Share (Rs.) 1,713.36 1,499.66 1,469.04 1,484.46 1,165.11 1,388.95 1,149.49
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.49 9.29 9.07 10.60 5.10 11.65 12.53
Gross Profit Margin (%) 7.83 5.63 5.45 7.53 1.80 9.07 10.06
Net Profit Margin (%) 6.31 4.88 3.61 6.03 0.82 5.85 7.05
Adjusted Cash Margin (%) 9.80 8.97 7.41 9.25 4.49 8.36 9.43
Adjusted Return On Net Worth (%) 14.26 12.21 9.30 16.27 2.78 15.90 17.91
Reported Return On Net Worth (%) 14.26 10.84 8.70 15.50 1.85 15.90 17.91
Return On long Term Funds (%) 19.56 15.21 13.69 20.91 5.52 23.80 25.45
LEVERAGE RATIOS
Long Term Debt / Equity 0.12 0.12 0.15 0.12 0.12 0.12 0.10
Total Debt/Equity 0.12 0.12 0.32 0.27 0.17 0.45 0.31
Owners fund as % of total Source 0.12 0.12 0.32 0.27 0.17 0.45 0.31
Fixed Assets Turnover Ratio 2.14 1.91 1.89 2.20 1.72 2.07 2.07
LIQUIDITY RATIOS
Current Ratio 0.92 1.10 1.27 1.18 1.12 1.83 1.49
Current Ratio (Inc. ST Loans) 0.92 1.08 0.86 0.90 0.97 1.00 1.02
Quick Ratio 0.44 0.44 0.53 0.45 0.48 0.75 0.67
Inventory Turnover Ratio 197.04 139.33 133.34 157.39 59.49 161.87 144.06
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 18.48 27.32 32.92 22.32 52.31 24.61 22.80
Dividend payout Ratio (Cash Profit) 11.69 15.61 16.44 14.79 10.40 17.08 16.89
Earning Retention Ratio 81.52 75.74 69.22 78.74 65.09 75.39 77.20
Cash Earnings Retention Ratio 88.31 85.44 84.11 85.68 90.54 82.92 83.11
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.52 0.60 1.79 1.12 1.66 1.97 1.27
Financial Charges Coverage Ratio 44.13 24.42 12.18 23.42 5.12 12.13 15.55
Fin. Charges Cov.Ratio (Post Tax) 34.01 19.44 9.66 18.49 4.51 9.23 11.95
COMPONENT RATIOS
Material Cost Component(% earnings) 49.48 51.22 59.62 60.33 59.45 59.50 57.26
Selling Cost Component 1.47 0.98 0.87 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.11 0.44 0.09 0.31 0.47 0.47 0.40
Import Comp. in Raw Mat. Consumed 0.00 0.00 44.99 50.42 54.04 53.78 52.85
Long term assets / Total Assets 2.14 1.91 1.89 2.20 1.72 2.07 2.07
Bonus Component In Equity Capital (%) 62.65 62.65 62.65 62.65 62.65 62.65 62.65
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,615.23 1,619.05 1,624.98 1,623.32 1,621.25 1,619.34 1,619.57
EV / Net Sales (X) 1.26 1.45 1.48 1.47 1.86 1.56 1.89
EV / EBITDA (X) 9.46 12.80 14.54 12.02 30.94 12.59 13.96
MarketCap / Sales (X) 1.27 1.46 1.49 1.47 1.87 1.57 1.90
Retention Ratios (%) 81.52 72.68 67.08 77.68 47.69 75.39 77.20
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.28 1.46 1.49 1.47 1.88 1.58 1.90
Earning Yield (%) 0.05 0.03 0.02 0.04 0.00 0.04 0.04
Rs in Cr Mar 2016
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.49
Preference Share Capital 0.00
Init. Contribution Settler 0.00
Equity Share Application Money 0.00
Preference Share Application Money 0.00
Employee Stock Opiton 0.00
Reserves and Surplus 448.60
Loan Funds
Secured Loans 133.38
Unsecured Loans 14.41
Minority Interest 0.00
Policy Holders Funds 0.00
Group Share in Joint Venture 0.00
Total 603.88
USES OF FUNDS
Fixed Assets
Gross Block 780.67
Less : Revaluation Reserve 5.39
Less: Accum. Depreciation 272.18
Net Block 503.09
Capital Work in Progress 10.99
Investments 7.10
Net Current Assets
Current Assets, Loans and Advances 383.04
Less : Current Liabilities and Provisions 300.33
Total Net Current Assets 82.70
Minority Interest 0.00
Group Share in Joint Venture 0.00
Miscellaneous expenses not written 0.00
Total 603.88
Note :
Book Value of Unquoted Investments 7.10
Market Value of Quoted Investments 0.00
Contingent liabilities 83.94
Number of Equity shares outstanding 0.75
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 7.49 7.49 7.49 7.49 7.49 7.49 7.49
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 558.63 496.03 448.24 423.84 376.45 373.68 330.47
Loan Funds
Secured Loans 63.00 57.30 132.48 71.45 51.02 94.31 52.01
Unsecured Loans 3.47 3.77 14.41 44.97 14.24 77.56 51.55
Total 632.59 564.59 602.61 547.75 449.19 553.04 441.51
USES OF FUNDS
Fixed Assets
Gross Block 545.36 524.05 775.95 716.66 593.18 528.08 476.51
Less : Revaluation Reserve 0.00 0.00 4.34 4.34 4.34 4.51 4.68
Less: Accum. Depreciation 74.35 37.88 270.73 236.54 213.52 188.08 166.97
Net Block 471.01 486.17 505.22 475.78 375.32 335.50 304.86
Capital Work in Progress 70.04 28.39 10.99 7.27 33.12 19.32 16.84
Investments 120.96 19.83 8.52 9.35 8.77 8.88 9.00
Net Current Assets
Current Assets, Loans and Advances 356.69 346.06 381.71 355.14 302.79 418.44 336.82
Less : Current Liabilities and Provisions 386.10 315.86 299.49 299.80 270.81 229.10 226.00
Total Net Current Assets -29.42 30.20 82.22 55.34 31.99 189.34 110.82
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 632.59 564.59 606.95 547.75 449.19 553.04 441.51
Note :
Book Value of Unquoted Investments 0.37 1.77 8.52 9.35 8.77 8.88 9.00
Market Value of Quoted Investments 120.59 18.06 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 101.32 82.64 83.94 68.54 86.74 51.83 40.62
Number of Equity shares outstanding 0.75 0.75 0.75 0.75 0.75 0.75 0.75
Rs in Cr Mar 2016
INCOME :
Sales Turnover 1,099.68
Other Income 0.00
Stock Adjustments -0.78
Total Income 1,098.89
EXPENDITURE :
Raw Materials 582.31
Excise Duty 133.12
Power and Fuel Cost 52.24
Other Manufacturing Expenses 52.24
Employee Cost 113.77
Selling and Administration Expenses 0.00
Miscellaneous Expenses 0.00
Less: Preoperative Expenditure Capitalised 0.00
Total Expenditures 933.69
Profit before Interest, Depreciation and Tax 790.03
Interest and Financial Charges 9.36
Profit before Depreciation and Tax 780.67
Depreciation 39.93
Minority Interest before PAT 0.00
Profit Before Tax 59.96
Tax 20.01
Profit After Tax 39.95
Minority Interest after PAT 0.00
Profit/Loss of Associate Company 0.00
Profit after Minority Interest and P/L of Assoc. Co. 39.95
Adjustment below Net Profit 0.00
P and L Balance brought forward 0.00
Appropriations 98.30
P and L Bal. carried down 0.00
Equity Dividend 13.06
Preference Dividend 0.00
Corporate Dividend Tax 0.00
Equity Dividend (%) 0.00
Earning Per Share (Rs.) 0.00
Book Value 7.10
Extraordinary Items -2.76
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,278.61 1,119.13 1,096.28 1,107.79 869.47 1,036.51 857.81
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 11.18 3.40 -1.05 -29.41 26.30 -32.19 -0.22
Total Income 1,289.79 1,122.53 1,095.23 1,078.38 895.77 1,004.33 857.59
EXPENDITURE :
Raw Materials 564.39 516.60 580.45 628.98 482.98 568.41 462.26
Excise Duty 46.44 126.29 133.12 136.04 108.73 129.58 91.27
Power and Fuel Cost 56.38 51.09 29.38 55.65 52.35 73.00 53.71
Other Manufacturing Expenses 56.38 51.09 29.38 55.65 52.35 73.00 53.71
Employee Cost 104.30 95.49 112.81 100.85 88.51 89.42 75.40
Selling and Administration Expenses 18.88 11.00 9.58 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 846.76 851.55 894.73 977.17 784.92 933.41 736.34
Profit before Interest, Depreciation and Tax 549.22 529.23 785.12 722.43 603.41 538.69 483.97
Interest and Financial Charges 3.87 5.18 9.17 5.77 10.23 10.61 7.46
Profit before Depreciation and Tax 545.36 524.05 775.95 716.66 593.18 528.08 476.51
Depreciation 46.90 40.95 39.74 34.02 28.72 26.71 21.18
Profit Before Tax 119.91 73.51 60.05 91.95 9.89 91.35 87.36
Tax 39.15 18.89 20.39 25.10 2.76 30.72 26.81
Profit After Tax 80.75 54.62 39.66 66.86 7.13 60.64 60.55
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 187.78 135.59 95.90 113.95 54.22 114.50 109.88
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.89 11.89 10.40 12.14 3.10 12.43 11.59
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 0.37 1.77 8.52 9.35 8.77 8.88 9.00
Extraordinary Items -0.60 -7.34 -2.76 -3.33 -3.55 0.00 0.00
No Data Found !!
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 9.07 2.94 5.70 7.77 9.67 9.44 10.51
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 119.91 73.51 60.05 91.95 9.89 91.35 87.36
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 187.38 150.59 0.00 56.84 203.43 13.16 54.68
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 -165.24 -35.51 0.00 -92.85 -77.09 -54.81 -53.69
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 -20.27 -108.96 0.00 33.94 -128.24 41.88 -2.06
Net Cash used in Financing Activities -20.27 -108.96 0.00 33.94 -128.24 41.88 -2.06
Net Inc./(Dec.) in Cash and Cash Equivalent 1.87 6.13 -1.84 -2.07 -1.91 0.23 -1.07
Cash and Cash Equivalents at End of the year 10.94 9.07 3.86 5.70 7.77 9.67 9.44
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 307.33 496.22 335.15 281.98 256.46 427.48 260.26
Other Income 15.75 5.02 8.40 2.77 9.25 4.42 1.80
Stock Adjustment 5.54 29.33 -21.70 -14.81 10.97 55.34 -24.56
Raw Material 131.04 201.52 168.54 132.06 100.21 163.58 139.12
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 28.76 30.37 28.89 33.50 31.13 31.51 29.53
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 89.49 140.34 116.24 92.70 83.24 98.26 84.59
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 41.30 83.78 33.21 27.67 22.50 62.46 16.15
Interest 4.07 0.88 1.31 0.93 0.87 0.76 0.92
Gross Profit 52.98 87.92 40.30 29.51 30.88 66.12 17.03
Depreciation 10.59 10.06 10.32 10.02 15.99 10.57 10.56
Taxation 15.54 25.82 9.81 5.21 5.46 18.68 0.61
Net Profit / Loss 26.85 52.04 20.17 14.28 9.43 36.87 5.86
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 7.50 7.46 7.49 7.49 7.49 7.49 7.49
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 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 35.96 69.73 27.03 19.14 12.64 49.41 7.85
Diluted EPS 35.85 69.44 26.94 19.14 12.64 49.41 7.85
EPS After Extra Ordinary Items
Basic EPS 35.96 69.73 27.03 19.14 12.64 49.41 7.85
Diluted EPS 35.85 69.44 26.94 19.14 12.64 49.41 7.85
Rs in Cr Dec 2016
Sales 1,105.59
Other Income 6.31
Stock Adjustment -0.78
Raw Material 582.31
Power And Fuel 0.00
Employee Expenses 113.77
Excise 0.00
Admin And Selling Expenses 0.00
Research And Devlopment Expenses 0.00
Expenses Capitalised 0.00
Other Expenses 260.80
Provisions Made 0.00
Operating Profit 105.70
Interest 9.38
Gross Profit 102.63
Depreciation 39.93
Taxation 20.01
Extra Ordinary Item 0.00
Prior Year Adjustments 0.00
Net Profit / Loss 39.95
Minority Interest 0.00
Share Of P/L Of Associates 0.00
Net P/L After Minority Interest and Share Of Associates 39.95
Cost of Investments In Subsidiary\t 0.00
Equity Capital 7.49
EPS Before Extra Ordinary Items
Basic EPS 53.53
Diluted EPS 53.53
EPS After Extra Ordinary Items
Basic EPS 53.53
Diluted EPS 53.53
Equity Dividend Rate 0.00
Agg.Of Non-Prom. Shares 0.00
Agg.Of Non PromotoHolding(%) 0.00
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016
Sales 803.55 1,278.61 617.13 661.48 1,060.41 459.80 1,102.18
Other Income 20.77 23.64 11.17 12.47 17.46 13.91 6.31
Stock Adjustment 34.87 29.80 -36.51 66.31 0.82 -36.22 -1.05
Raw Material 332.56 564.39 300.60 263.79 516.60 241.57 580.45
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 59.13 104.30 62.39 62.64 120.19 59.79 112.81
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 229.83 395.78 208.94 166.11 261.50 142.24 260.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 125.08 147.04 60.88 86.16 108.98 26.92 105.41
Interest 4.95 3.87 2.24 1.63 5.18 2.04 9.17
Gross Profit 140.90 166.81 69.81 97.00 121.26 38.79 102.55
Depreciation 20.65 46.90 20.34 26.56 40.95 20.65 39.74
Taxation 41.36 39.16 15.02 24.14 18.86 2.34 20.39
Net Profit / Loss 78.89 80.75 34.45 46.30 54.57 13.92 39.66
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 7.50 7.49 7.49 7.49 7.49 7.49 7.49
Equity Dividend Rate 0.00 225.00 0.00 0.00 200.00 0.00 175.00
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 105.69 108.21 0.00 62.04 73.12 0.00 53.15
Diluted EPS 105.36 108.01 0.00 62.04 73.12 0.00 53.15
EPS After Extra Ordinary Items
Basic EPS 105.69 108.21 0.00 62.04 73.12 0.00 53.15
Diluted EPS 105.36 108.01 0.00 62.04 73.12 0.00 53.15