26 Feb 2017 | 5:57 PM
 

Huhtamaki PPL Ltd. Share Price Live (BSE)
0

BSE Code: 509820 | NSE Symbol: PAPERPROD
234.90
-4.09
(-1.71 %)
23 Feb 2017 | 04:01 PM
Change company
  • Open (Rs)
    236.35
  • Prev. close (Rs.)
    239.00
  • High (Rs.)
    237.00
  • Low (Rs.)
    233.90
  • 52W H (Rs.)
    327.00
  • 52W L (Rs.)
    186.50
  • Volume (Rs.)
    2086
  • MCap (Rs in Cr.)
    1,708.01

Huhtamaki PPL Ltd. Financial Information

Dec 2014 Dec 2013 Dec 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.56 8.10 7.20
Adjusted Cash EPS (Rs.) 14.59 14.80 12.89
Reported EPS (Rs.) 9.16 8.97 7.19
Reported Cash EPS (Rs.) 15.19 15.67 12.88
Dividend Per Share 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 16.37 18.28 14.31
Book Value (Excl Rev Res) Per Share (Rs.) 16.37 18.28 14.31
Book Value (Incl Rev Res) Per Share (Rs.) 16.37 18.28 14.31
Net Operating Income Per Share (Rs.) 168.52 173.16 143.66
Free Reserves Per Share (Rs.) 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.71 10.55 9.96
Gross Profit Margin (%) 6.13 6.68 6.00
Net Profit Margin (%) 5.39 5.15 4.95
Adjusted Cash Margin (%) 8.59 8.50 8.88
Adjusted Return On Net Worth (%) 11.02 13.08 12.71
Reported Return On Net Worth (%) 11.79 14.48 12.69
Return On long Term Funds (%) 14.07 18.09 16.01
LEVERAGE RATIOS
Long Term Debt / Equity 0.06 0.10 0.10
Total Debt/Equity 0.07 0.10 0.14
Owners fund as % of total Source 0.07 0.10 0.14
Fixed Assets Turnover Ratio 2.27 2.49 0.00
LIQUIDITY RATIOS
Current Ratio 1.63 1.73 1.63
Current Ratio (Inc. ST Loans) 1.60 1.72 1.43
Quick Ratio 1.24 1.29 1.14
Inventory Turnover Ratio 16.37 18.28 14.31
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 36.67 36.53 42.02
Dividend payout Ratio (Cash Profit) 22.11 20.90 23.46
Earning Retention Ratio 60.75 59.56 58.02
Cash Earnings Retention Ratio 76.98 77.87 76.55
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.36 0.44 0.60
Financial Charges Coverage Ratio 41.37 31.86 165.89
Fin. Charges Cov.Ratio (Post Tax) 36.62 27.19 137.69
COMPONENT RATIOS
Material Cost Component(% earnings) 72.30 69.84 69.75
Selling Cost Component 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00
Long term assets / Total Assets 2.27 2.49 0.00
Bonus Component In Equity Capital (%) 10.34 12.00 12.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,690.17 1,686.02 1,687.06
EV / Net Sales (X) 1.38 1.55 1.87
EV / EBITDA (X) 13.17 14.11 17.22
MarketCap / Sales (X) 1.39 1.57 1.89
Retention Ratios (%) 63.33 63.47 57.98
Price / BV (X) 0.00 0.00 0.00
Price / Sales (X) 1.39 1.35 1.63
Earning Yield (%) 0.04 0.04 0.03
Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.75 8.02 7.57 7.18 7.92 5.09 5.62
Adjusted Cash EPS (Rs.) 12.17 12.91 13.05 12.69 13.03 10.26 10.58
Reported EPS (Rs.) 6.75 8.89 8.70 7.18 8.39 7.68 5.96
Reported Cash EPS (Rs.) 12.17 13.78 14.17 12.69 13.50 12.84 10.93
Dividend Per Share 2.80 2.80 2.80 2.60 2.40 2.20 3.00
Operating Profit Per Share (Rs.) 16.54 13.98 15.80 13.99 13.74 11.11 11.60
Book Value (Excl Rev Res) Per Share (Rs.) 16.54 13.98 15.80 13.99 13.74 11.11 11.60
Book Value (Incl Rev Res) Per Share (Rs.) 16.54 13.98 15.80 13.99 13.74 11.11 11.60
Net Operating Income Per Share (Rs.) 158.29 156.13 160.55 142.04 128.12 115.71 93.53
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 43.29 38.17
PROFITABILITY RATIOS
Operating Margin (%) 10.44 8.95 9.84 9.85 10.72 9.60 12.40
Gross Profit Margin (%) 7.03 5.82 6.43 5.97 6.73 5.13 7.09
Net Profit Margin (%) 4.26 5.64 5.39 5.01 6.48 6.56 6.28
Adjusted Cash Margin (%) 7.60 8.20 8.08 8.85 10.06 8.76 11.16
Adjusted Return On Net Worth (%) 8.40 10.40 12.29 12.78 15.22 10.97 13.60
Reported Return On Net Worth (%) 8.40 11.52 14.11 12.78 16.13 16.54 14.44
Return On long Term Funds (%) 9.51 13.02 17.16 16.48 17.97 14.50 17.62
LEVERAGE RATIOS
Long Term Debt / Equity 0.68 0.03 0.05 0.06 0.07 0.08 0.09
Total Debt/Equity 0.68 0.03 0.05 0.06 0.07 0.08 0.09
Owners fund as % of total Source 0.68 0.03 0.05 0.06 0.07 0.08 0.09
Fixed Assets Turnover Ratio 1.47 2.30 2.57 2.45 2.41 2.41 2.02
LIQUIDITY RATIOS
Current Ratio 1.14 1.64 1.78 1.60 1.62 1.63 1.32
Current Ratio (Inc. ST Loans) 1.14 1.64 1.78 1.60 1.62 1.63 1.29
Quick Ratio 0.86 1.23 1.30 1.11 1.12 1.04 0.83
Inventory Turnover Ratio 16.54 13.98 15.80 13.99 13.74 11.11 11.60
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 41.45 31.50 32.18 36.19 28.60 33.26 58.86
Dividend payout Ratio (Cash Profit) 23.01 20.32 19.75 20.48 17.77 19.88 32.10
Earning Retention Ratio 58.55 65.11 63.04 63.81 69.71 49.86 37.51
Cash Earnings Retention Ratio 76.99 78.32 78.54 79.52 81.59 75.12 66.85
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.52 0.18 0.23 0.26 0.26 0.35 0.36
Financial Charges Coverage Ratio 5.28 509.41 1,310.13 1,754.35 2,340.36 130.43 70.96
Fin. Charges Cov.Ratio (Post Tax) 4.51 461.31 1,121.19 1,455.23 2,096.16 135.88 61.24
COMPONENT RATIOS
Material Cost Component(% earnings) 70.28 73.70 71.08 69.88 70.06 69.34 65.71
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 5.02 3.59
Exports as percent of Total Sales 18.50 18.71 19.74 17.52 17.56 15.34 21.53
Import Comp. in Raw Mat. Consumed 25.43 26.61 23.68 22.13 19.69 22.04 25.93
Long term assets / Total Assets 1.47 2.30 2.57 2.45 2.41 2.41 2.02
Bonus Component In Equity Capital (%) 10.34 10.34 12.00 12.00 12.00 12.00 12.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,690.79 1,690.24 1,686.14 1,687.14 1,679.55 1,690.98 1,697.75
EV / Net Sales (X) 1.47 1.49 1.68 1.89 2.09 2.33 2.90
EV / EBITDA (X) 12.71 15.25 16.23 17.58 17.76 21.72 21.03
MarketCap / Sales (X) 1.48 1.50 1.69 1.91 2.12 2.35 2.90
Retention Ratios (%) 58.55 68.50 67.82 63.81 71.40 66.74 41.14
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.48 1.50 1.46 1.65 1.83 2.02 2.50
Earning Yield (%) 0.03 0.04 0.04 0.03 0.04 0.03 0.03
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.54 14.54 12.54 12.54
Preference Share Capital 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00
Reserves and Surplus 601.39 550.18 375.51 342.42
Loan Funds
Secured Loans 85.88 20.43 21.29 24.17
Unsecured Loans 400.89 17.30 19.21 24.16
Minority Interest 23.83 22.03 20.13 18.52
Policy Holders Funds 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00
Total 1,126.53 624.48 448.68 421.80
USES OF FUNDS
Fixed Assets
Gross Block 1,524.36 642.56 580.36 242.98
Less : Revaluation Reserve 2.76 2.76 2.76 0.00
Less: Accum. Depreciation 769.63 367.27 348.54 0.00
Net Block 751.97 272.53 229.07 242.98
Capital Work in Progress 3.79 5.94 10.98 4.47
Investments 206.63 186.34 54.79 60.38
Net Current Assets
Current Assets, Loans and Advances 683.93 412.56 364.94 296.08
Less : Current Liabilities and Provisions 519.78 252.89 211.10 182.10
Total Net Current Assets 164.14 159.67 153.84 113.98
Minority Interest 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00
Total 1,126.53 624.48 448.68 421.80
Note :
Book Value of Unquoted Investments 206.63 186.34 54.79 60.38
Market Value of Quoted Investments 0.00 0.00 0.00 0.00
Contingent liabilities 23.19 104.52 134.52 111.08
Number of Equity shares outstanding 7.27 7.27 6.27 6.27
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.54 14.54 12.54 12.54 12.54 12.54 12.54
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 569.56 546.17 373.79 339.62 313.53 278.37 246.25
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.40
Unsecured Loans 399.80 17.30 19.21 20.61 21.59 22.53 22.53
Total 983.90 578.01 405.54 372.77 347.66 313.43 282.72
USES OF FUNDS
Fixed Assets
Gross Block 575.38 557.90 499.80 487.16 459.78 439.76 454.61
Less : Revaluation Reserve 2.76 2.76 2.76 2.76 2.76 2.76 2.76
Less: Accum. Depreciation 389.14 354.96 342.16 315.92 285.85 264.46 255.82
Net Block 183.48 200.19 154.88 168.48 171.17 172.54 196.03
Capital Work in Progress 3.36 5.73 10.96 4.44 8.38 3.39 4.57
Investments 754.69 225.13 93.59 99.17 63.38 39.45 31.04
Net Current Assets
Current Assets, Loans and Advances 343.31 374.80 334.59 267.12 272.57 254.02 212.23
Less : Current Liabilities and Provisions 300.94 227.83 188.49 166.44 167.83 155.97 161.14
Total Net Current Assets 42.37 146.97 146.10 100.68 104.74 98.06 51.09
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 983.90 578.01 405.54 372.77 347.66 313.43 282.72
Note :
Book Value of Unquoted Investments 754.69 225.13 93.59 99.20 63.45 0.00 31.04
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 14.97 104.44 133.78 121.78 117.75 100.39 84.44
Number of Equity shares outstanding 7.27 7.27 6.27 6.27 6.27 6.27 6.27
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012
INCOME :
Sales Turnover 2,037.38 1,225.33 1,085.50 900.59
Other Income 0.00 0.00 0.00 0.00
Stock Adjustments -19.28 -5.34 2.43 3.67
Total Income 2,018.10 1,219.99 1,087.93 904.26
EXPENDITURE :
Raw Materials 1,385.84 877.07 749.87 621.24
Excise Duty 158.86 0.00 0.00 60.98
Power and Fuel Cost 70.94 39.01 38.29 32.92
Other Manufacturing Expenses 70.94 39.01 38.29 32.92
Employee Cost 177.04 92.25 84.10 70.98
Selling and Administration Expenses 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00
Total Expenditures 1,863.62 1,047.33 910.55 819.04
Profit before Interest, Depreciation and Tax 1,564.73 645.66 584.11 243.57
Interest and Financial Charges 40.37 3.10 3.75 0.59
Profit before Depreciation and Tax 1,524.36 642.56 580.36 242.98
Depreciation 90.53 43.86 42.02 35.65
Minority Interest before PAT 0.00 0.00 0.00 0.00
Profit Before Tax 113.83 85.72 79.14 61.68
Tax 36.90 19.11 22.93 16.61
Profit After Tax 76.93 66.60 56.21 45.08
Minority Interest after PAT 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 76.93 66.60 56.21 45.08
Adjustment below Net Profit 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00
Appropriations 320.00 274.06 233.28 198.95
P and L Bal. carried down 0.00 0.00 0.00 0.00
Equity Dividend 20.36 20.36 17.55 16.30
Preference Dividend 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00
Book Value 206.63 186.34 54.79 60.38
Extraordinary Items 0.00 6.28 7.05 0.00
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
INCOME :
Sales Turnover 1,150.97 1,135.22 1,006.47 890.40 803.17 725.35 586.33
Other Income 0.00 0.00 0.00 0.00 0.00 20.75 18.71
Stock Adjustments -1.04 -5.28 2.40 4.39 0.92 -6.41 -2.39
Total Income 1,149.93 1,129.94 1,008.87 894.79 804.08 739.69 602.65
EXPENDITURE :
Raw Materials 800.94 828.79 708.04 615.38 556.52 497.23 380.42
Excise Duty 81.41 0.00 0.00 0.00 0.00 44.99 39.90
Power and Fuel Cost 31.32 36.17 36.03 32.59 24.31 21.62 19.99
Other Manufacturing Expenses 31.32 36.17 36.03 32.59 24.31 42.38 38.71
Employee Cost 97.55 84.06 76.69 70.05 63.93 59.10 49.33
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 36.43 21.10
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 1,042.55 985.20 856.80 750.63 669.06 701.75 549.46
Profit before Interest, Depreciation and Tax 600.56 558.12 499.88 487.21 459.82 440.35 455.74
Interest and Financial Charges 25.17 0.22 0.08 0.05 0.04 0.60 1.14
Profit before Depreciation and Tax 575.38 557.90 499.80 487.16 459.78 439.76 454.61
Depreciation 39.35 35.54 34.30 34.52 32.05 32.40 31.15
Profit Before Tax 68.48 81.36 76.56 61.39 65.41 61.07 50.61
Tax 19.37 16.74 22.03 16.36 12.81 12.95 13.23
Profit After Tax 49.11 64.62 54.53 45.03 52.60 48.12 37.38
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 286.67 268.45 229.95 198.86 176.53 144.75 122.36
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 16.21 16.29 14.57 13.65 12.66 13.79 18.81
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 754.69 225.13 93.59 99.20 63.45 0.00 31.04
Extraordinary Items 0.00 6.28 7.05 0.00 2.94 15.33 0.00
No Data Found !!
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
Cash and Cash Equivalents at Beginning of the year 11.58 15.68 14.84 22.11 10.74 35.08 29.31
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 68.48 75.09 76.56 61.39 62.46 46.27 49.57
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 32.40 31.15
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 -1.62 -1.29
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 -0.11 -1.06
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 0.04 0.07
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.45 -0.76
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 -21.78 -3.16
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 12.76 19.53
Loans and Advances 0.00 0.00 0.00 0.00 0.00 -0.32 -0.86
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 0.02 0.32
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -13.40 -9.47
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 1.35 0.00
Net Cash from Operating Activities 135.78 79.15 32.55 63.91 84.84 31.41 66.76
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -10.23 -27.14
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 15.50 1.09
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 -121.08 -131.41
Sale of Investments 0.00 0.00 0.00 0.00 0.00 121.08 131.72
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 0.14 0.39
Dividend Received 0.00 0.00 0.00 0.00 0.00 -1.62 -1.29
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 -481.92 -195.35 -11.65 -53.31 -57.01 7.02 -21.31
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 -21.91 -13.16
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 -0.02 -0.64
Others 345.59 112.11 -20.06 -18.03 -16.45 0.00 0.00
Net Cash used in Financing Activities 345.59 112.11 -20.06 -18.03 -16.45 -23.33 -39.68
Net Inc./(Dec.) in Cash and Cash Equivalent -0.55 -4.10 0.84 -7.43 11.38 15.10 5.77
Cash and Cash Equivalents at End of the year 11.03 11.58 15.68 14.68 22.11 50.18 35.08
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 522.52 557.47 572.18 525.61 527.99 522.19 544.84
Other Income 4.71 4.42 4.22 3.88 3.04 5.07 2.99
Stock Adjustment 6.32 2.61 -13.25 -1.43 -23.90 3.38 2.56
Raw Material 348.56 380.22 404.47 339.53 365.92 354.75 366.62
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 47.54 50.12 50.39 44.74 50.30 45.86 45.16
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 66.95 69.00 71.31 63.50 70.56 67.94 67.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 53.15 55.52 59.26 79.27 65.11 50.26 62.73
Interest 7.75 7.79 8.00 9.77 9.93 10.62 11.22
Gross Profit 50.11 52.15 55.48 73.38 58.22 44.71 54.50
Depreciation 21.77 23.06 22.97 23.18 23.25 23.67 23.70
Taxation 12.08 11.57 12.56 15.25 14.47 4.72 10.17
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 16.26 17.52 19.95 34.95 20.50 16.32 20.63
Minority Interest -1.01 -0.73 -1.69 -0.67 0.06 -0.35 -0.71
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 15.25 16.79 18.26 34.28 20.56 15.97 19.92
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.54 14.54 14.54 14.54 14.54 14.54 14.54
EPS Before Extra Ordinary Items
Basic EPS 2.10 2.31 2.51 4.71 2.83 2.20 2.74
Diluted EPS 2.10 2.31 2.51 4.71 2.83 2.20 2.74
EPS After Extra Ordinary Items
Basic EPS 2.10 2.31 2.51 4.71 2.83 2.20 2.74
Diluted EPS 2.10 2.31 2.51 4.71 2.83 2.20 2.74
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 2.27 2.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 31.23 31.23
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 286.63 321.27 329.91 304.81 290.88 279.18 297.88
Other Income 3.16 4.36 3.93 3.36 2.36 4.58 3.00
Stock Adjustment 6.26 1.18 -9.17 -1.56 8.02 -3.87 -1.37
Raw Material 196.90 229.84 249.50 209.36 189.54 203.76 210.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 27.02 28.52 27.60 24.54 27.09 24.86 23.73
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 34.71 36.80 36.93 32.83 35.75 32.86 33.48
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 21.74 24.93 25.05 39.64 30.48 21.57 31.89
Interest 6.85 6.78 6.72 7.53 6.88 6.80 6.73
Gross Profit 18.05 22.51 22.26 35.47 25.96 19.35 28.16
Depreciation 8.83 9.68 9.79 9.71 9.85 9.86 9.85
Taxation 5.47 5.96 5.62 6.20 6.56 0.99 5.55
Net Profit / Loss 3.75 6.87 6.85 19.56 9.55 8.50 12.76
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 14.54 14.54 14.54 14.54 14.54 14.54 14.54
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 2.27 2.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 31.23 31.23
EPS Before Extra Ordinary Items
Basic EPS 0.52 0.94 0.94 2.69 1.31 1.17 1.75
Diluted EPS 0.52 0.94 0.94 2.69 1.31 1.17 1.75
EPS After Extra Ordinary Items
Basic EPS 0.52 0.94 0.94 2.69 1.31 1.17 1.75
Diluted EPS 0.52 0.94 0.94 2.69 1.31 1.17 1.75
Rs in Cr Dec 2016 Dec 2016 Jun 2016 Dec 2015 Dec 2015 Jun 2015 Dec 2014
Sales 2,177.78 1,079.99 1,097.79 2,037.38 1,050.18 987.20 1,225.34
Other Income 17.23 9.13 8.10 14.24 8.11 6.13 9.06
Stock Adjustment -5.75 8.93 -14.68 -19.28 -20.52 1.24 -5.34
Raw Material 1,472.78 728.78 744.00 1,385.84 720.67 665.17 877.07
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 192.79 97.66 95.13 177.04 96.16 80.88 92.25
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 270.76 135.95 134.81 261.49 138.50 122.99 142.72
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 247.20 108.67 138.53 232.29 115.37 116.92 118.64
Interest 33.31 15.54 17.77 40.38 20.55 19.83 3.10
Gross Profit 231.12 102.26 128.86 206.15 102.93 103.22 124.60
Depreciation 90.98 44.83 46.15 90.53 46.92 43.61 43.26
Taxation 51.46 23.65 27.81 36.89 19.19 17.70 19.11
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 6.27
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 88.68 33.78 54.90 78.73 36.82 41.91 68.50
Minority Interest -4.10 -1.74 -2.36 -1.80 -0.29 -1.51 -1.90
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 84.58 32.04 52.54 76.93 36.53 40.40 66.60
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.54 14.54 14.54 14.54 14.54 14.54 14.54
EPS Before Extra Ordinary Items
Basic EPS 11.63 0.00 7.23 10.58 0.00 5.56 10.04
Diluted EPS 11.63 0.00 7.23 10.58 0.00 5.56 10.04
EPS After Extra Ordinary Items
Basic EPS 11.63 0.00 7.23 10.58 0.00 5.56 9.09
Diluted EPS 11.63 0.00 7.23 10.58 0.00 5.56 9.09
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 2.27 2.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 31.23 31.23
Rs in Cr Dec 2016 Dec 2016 Jun 2016 Dec 2015 Dec 2015 Jun 2015 Dec 2014
Sales 1,242.62 607.90 634.72 1,150.97 570.06 580.91 1,135.22
Other Income 14.81 7.52 7.29 12.73 6.94 5.79 9.02
Stock Adjustment -3.29 7.44 -10.73 -1.04 4.15 -5.19 -5.28
Raw Material 885.60 426.74 458.86 800.94 393.30 407.64 828.79
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 107.68 55.54 52.14 97.55 51.95 45.60 84.06
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 141.27 71.51 69.76 133.24 68.61 64.63 125.82
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 111.36 46.67 64.69 120.28 52.05 68.23 101.83
Interest 27.88 13.63 14.25 25.18 13.68 11.50 0.22
Gross Profit 98.29 40.56 57.73 107.83 45.31 62.52 110.63
Depreciation 38.01 18.51 19.50 39.35 19.71 19.64 35.54
Taxation 23.25 11.43 11.82 19.37 7.55 11.82 16.74
Net Profit / Loss 37.03 10.62 26.41 49.11 18.05 31.06 64.62
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 6.27
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.54 14.54 14.54 14.54 14.54 14.54 14.54
Equity Dividend Rate 150.00 0.00 0.00 140.00 0.00 0.00 140.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 2.27 2.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 31.23 31.23
EPS Before Extra Ordinary Items
Basic EPS 5.09 0.00 3.63 6.75 0.00 4.27 9.74
Diluted EPS 5.09 0.00 3.63 6.75 0.00 4.27 9.74
EPS After Extra Ordinary Items
Basic EPS 5.09 0.00 3.63 6.75 0.00 4.27 8.79
Diluted EPS 5.09 0.00 3.63 6.75 0.00 4.27 8.79

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Huhtamaki PPL Ltd. that will help you decide whether to buy, sell or hold Huhtamaki PPL Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Huhtamaki PPL Ltd.