15 Dec 2017 | 10:21 AM
 

IFB Industries Ltd. Share Price Live (BSE)
0

BSE Code: 505726 | NSE Symbol: IFBIND
1,413.10
-34.85
(-2.40 %)
05 Dec 2017 | 04:01 PM
Change company
  • Open (Rs)
    1,450.00
  • Prev. close (Rs.)
    1,447.95
  • High (Rs.)
    1,469.85
  • Low (Rs.)
    1,400.15
  • 52W H (Rs.)
    1,498.00
  • 52W L (Rs.)
    417.40
  • Volume
    5050
  • MCap (Rs in Cr.)
    5,725.74

IFB Industries Ltd. Financial Information

Mar 2017
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.68
Adjusted Cash EPS (Rs.) 22.57
Reported EPS (Rs.) 12.12
Reported Cash EPS (Rs.) 23.00
Dividend Per Share 0.00
Operating Profit Per Share (Rs.) 23.38
Book Value (Excl Rev Res) Per Share (Rs.) 23.38
Book Value (Incl Rev Res) Per Share (Rs.) 23.38
Net Operating Income Per Share (Rs.) 433.98
Free Reserves Per Share (Rs.) 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.38
Gross Profit Margin (%) 2.87
Net Profit Margin (%) 2.79
Adjusted Cash Margin (%) 5.16
Adjusted Return On Net Worth (%) 10.16
Reported Return On Net Worth (%) 10.54
Return On long Term Funds (%) 12.85
LEVERAGE RATIOS
Long Term Debt / Equity 0.04
Total Debt/Equity 0.07
Owners fund as % of total Source 0.07
Fixed Assets Turnover Ratio 0.00
LIQUIDITY RATIOS
Current Ratio 1.26
Current Ratio (Inc. ST Loans) 1.18
Quick Ratio 0.70
Inventory Turnover Ratio 23.38
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00
Dividend payout Ratio (Cash Profit) 0.00
Earning Retention Ratio 100.00
Cash Earnings Retention Ratio 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.37
Financial Charges Coverage Ratio 26.52
Fin. Charges Cov.Ratio (Post Tax) 24.24
COMPONENT RATIOS
Material Cost Component(% earnings) 63.70
Selling Cost Component 5.52
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 (%) 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,695.49
EV / Net Sales (X) 3.24
EV / EBITDA (X) 53.55
MarketCap / Sales (X) 3.27
Retention Ratios (%) 0.00
Price / BV (X) 0.00
Price / Sales (X) 3.33
Earning Yield (%) 0.01
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.58 7.74 12.27 5.33 7.76 9.02 14.19
Adjusted Cash EPS (Rs.) 23.35 18.94 22.30 10.91 12.28 13.21 17.12
Reported EPS (Rs.) 12.58 7.74 12.27 5.33 7.76 8.60 14.19
Reported Cash EPS (Rs.) 23.35 18.94 22.30 10.91 12.28 12.79 17.12
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 24.04 17.14 21.37 11.15 12.40 11.60 17.40
Book Value (Excl Rev Res) Per Share (Rs.) 24.04 17.14 21.37 11.15 12.40 11.60 17.40
Book Value (Incl Rev Res) Per Share (Rs.) 24.04 17.14 21.37 11.15 12.40 11.60 17.40
Net Operating Income Per Share (Rs.) 429.59 370.43 311.34 252.10 226.05 226.06 191.71
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.59 4.62 6.86 4.42 5.48 5.12 9.07
Gross Profit Margin (%) 3.08 1.60 3.64 2.21 3.48 3.27 7.54
Net Profit Margin (%) 2.92 2.08 3.94 2.11 3.39 3.75 7.21
Adjusted Cash Margin (%) 5.39 5.06 7.07 4.29 5.36 5.76 8.70
Adjusted Return On Net Worth (%) 10.90 7.52 12.90 6.43 10.01 13.32 24.01
Reported Return On Net Worth (%) 10.90 7.52 12.90 6.43 10.01 12.70 24.01
Return On long Term Funds (%) 13.36 8.95 15.83 9.16 13.89 15.70 32.97
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.05 0.04 0.09 0.14 0.03 0.00 0.00
Owners fund as % of total Source 0.05 0.04 0.09 0.14 0.03 0.00 0.00
Fixed Assets Turnover Ratio 3.93 3.61 3.13 2.88 3.23 3.54 3.72
LIQUIDITY RATIOS
Current Ratio 1.26 1.34 1.26 1.42 1.35 1.36 1.15
Current Ratio (Inc. ST Loans) 1.24 1.23 1.05 1.03 1.23 1.36 1.15
Quick Ratio 0.70 0.74 0.62 0.81 0.73 0.81 0.65
Inventory Turnover Ratio 24.04 17.14 21.37 11.15 12.40 11.60 17.40
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.23 0.21 0.38 1.08 0.20 0.00 0.00
Financial Charges Coverage Ratio 34.26 37.27 58.42 37.31 309.65 164.50 305.69
Fin. Charges Cov.Ratio (Post Tax) 30.84 35.56 52.94 31.90 249.85 142.94 234.54
COMPONENT RATIOS
Material Cost Component(% earnings) 63.43 61.19 64.87 64.16 65.92 64.31 59.45
Selling Cost Component 5.58 6.13 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.46 1.17 0.46 0.51 0.25 0.29 0.25
Import Comp. in Raw Mat. Consumed 30.12 30.13 27.75 22.30 27.59 29.95 22.43
Long term assets / Total Assets 3.93 3.61 3.13 2.88 3.23 3.54 3.72
Bonus Component In Equity Capital (%) 7.14 7.14 7.14 7.14 7.14 8.13 8.14
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,695.97 5,694.19 5,697.85 5,674.15 5,697.73 5,689.93 5,715.44
EV / Net Sales (X) 3.27 3.79 4.52 5.55 6.22 7.09 8.41
EV / EBITDA (X) 52.44 68.81 56.05 106.36 92.00 108.09 71.91
MarketCap / Sales (X) 3.30 3.83 4.55 5.62 6.27 7.15 8.45
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.36 3.90 4.64 5.73 6.39 6.40 7.55
Earning Yield (%) 0.01 0.01 0.01 0.00 0.01 0.01 0.01
Rs in Cr Mar 2017
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 41.28
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 424.41
Loan Funds
Secured Loans 33.94
Unsecured Loans 0.00
Minority Interest 1.34
Policy Holders Funds 0.00
Group Share in Joint Venture 0.00
Total 500.97
USES OF FUNDS
Fixed Assets
Gross Block 616.34
Less : Revaluation Reserve 0.00
Less: Accum. Depreciation 295.17
Net Block 321.17
Capital Work in Progress 14.32
Investments 51.62
Net Current Assets
Current Assets, Loans and Advances 544.26
Less : Current Liabilities and Provisions 430.40
Total Net Current Assets 113.86
Minority Interest 0.00
Group Share in Joint Venture 0.00
Miscellaneous expenses not written 0.00
Total 500.97
Note :
Book Value of Unquoted Investments 51.62
Market Value of Quoted Investments 0.00
Contingent liabilities 43.32
Number of Equity shares outstanding 4.05
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 41.28 41.28 41.28 41.28 41.28 36.28 36.22
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 426.29 375.32 343.96 294.23 272.63 204.18 173.25
Loan Funds
Secured Loans 22.23 16.40 34.45 47.77 9.85 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 489.80 433.00 419.69 383.28 323.76 240.46 209.47
USES OF FUNDS
Fixed Assets
Gross Block 581.66 531.71 497.27 420.04 370.50 406.17 429.95
Less : Revaluation Reserve 0.00 1.73 1.73 1.73 1.73 1.73 1.73
Less: Accum. Depreciation 276.65 257.81 224.28 194.26 183.74 250.07 305.70
Net Block 305.01 272.17 271.26 224.05 185.03 154.37 122.52
Capital Work in Progress 0.00 0.00 5.74 14.60 8.27 4.51 14.59
Investments 61.09 16.85 51.65 37.28 56.77 9.97 46.17
Net Current Assets
Current Assets, Loans and Advances 530.27 476.84 440.54 363.55 286.54 270.54 204.10
Less : Current Liabilities and Provisions 420.46 356.63 349.50 256.20 212.85 198.93 177.91
Total Net Current Assets 109.81 120.21 91.04 107.35 73.69 71.61 26.19
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 475.91 409.23 419.69 383.28 323.76 240.46 209.47
Note :
Book Value of Unquoted Investments 61.09 16.85 51.65 37.28 56.77 9.97 46.17
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 39.73 42.17 40.94 27.49 54.91 42.37 45.45
Number of Equity shares outstanding 4.05 4.05 4.05 4.05 4.05 3.55 3.55
Rs in Cr Mar 2017
INCOME :
Sales Turnover 1,758.44
Other Income 0.00
Stock Adjustments -15.52
Total Income 1,742.92
EXPENDITURE :
Raw Materials 727.47
Excise Duty 161.53
Power and Fuel Cost 21.88
Other Manufacturing Expenses 21.88
Employee Cost 167.08
Selling and Administration Expenses 97.22
Miscellaneous Expenses 0.00
Less: Preoperative Expenditure Capitalised 0.00
Total Expenditures 1,197.06
Profit before Interest, Depreciation and Tax 620.35
Interest and Financial Charges 4.01
Profit before Depreciation and Tax 616.34
Depreciation 44.10
Minority Interest before PAT 0.00
Profit Before Tax 60.00
Tax 10.91
Profit After Tax 49.09
Minority Interest after PAT 0.00
Profit/Loss of Associate Company 0.00
Profit after Minority Interest and P/L of Assoc. Co. 49.09
Adjustment below Net Profit 0.00
P and L Balance brought forward 0.00
Appropriations 142.22
P and L Bal. carried down 0.00
Equity Dividend 0.00
Preference Dividend 0.00
Corporate Dividend Tax 0.00
Equity Dividend (%) 0.00
Earning Per Share (Rs.) 0.00
Book Value 51.62
Extraordinary Items 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,740.65 1,500.94 1,261.50 1,021.47 915.91 802.95 679.74
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -13.78 16.79 -50.57 -21.53 -17.96 -13.18 -3.76
Total Income 1,726.87 1,517.73 1,210.93 999.94 897.95 789.77 675.98
EXPENDITURE :
Raw Materials 711.86 590.35 453.00 357.73 344.69 303.59 261.42
Excise Duty 158.41 134.59 91.57 76.74 0.00 0.00 0.00
Power and Fuel Cost 19.45 16.90 15.35 11.78 9.98 8.35 6.77
Other Manufacturing Expenses 19.45 16.90 15.35 11.78 9.98 8.35 6.77
Employee Cost 165.85 155.56 122.44 97.93 84.94 69.87 63.00
Selling and Administration Expenses 97.22 92.10 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 1,172.24 1,006.40 697.71 555.96 449.59 390.16 337.96
Profit before Interest, Depreciation and Tax 584.83 533.93 499.01 421.47 370.70 406.49 430.21
Interest and Financial Charges 3.17 2.22 1.74 1.43 0.20 0.32 0.26
Profit before Depreciation and Tax 581.66 531.71 497.27 420.04 370.50 406.17 429.95
Depreciation 43.63 45.37 40.64 22.59 18.32 14.88 10.41
Profit Before Tax 61.81 35.16 59.27 29.33 43.41 35.94 68.81
Tax 10.84 3.80 9.54 7.73 11.96 5.40 18.50
Profit After Tax 50.97 31.36 49.73 21.60 31.45 30.54 50.31
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 145.85 94.88 63.52 13.79 -7.81 -39.26 -69.80
P and L Bal. carried down 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
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 61.09 16.85 51.65 37.28 56.77 9.97 46.17
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -1.50 0.00
No Data Found !!
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 47.56 40.63 63.89 42.50 51.26 26.21 36.47
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 61.81 35.16 59.27 29.33 43.41 35.94 68.81
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 82.38 18.52 32.59 44.81 70.86
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 -90.31 -33.83 -93.12 -19.53 -81.91
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 -15.33 36.70 51.77 -0.23 0.79
Net Cash used in Financing Activities 0.00 0.00 -15.33 36.70 51.77 -0.23 0.79
Net Inc./(Dec.) in Cash and Cash Equivalent -1.90 6.93 -23.26 21.39 -8.76 25.05 -10.26
Cash and Cash Equivalents at End of the year 45.66 47.56 40.63 63.89 42.50 51.26 26.21
Rs in Cr Sep 2017 Jun 2017 Sep 2016 Jun 2016
Sales 623.00 503.05 444.61 417.69
Other Income 3.29 3.50 4.78 1.78
Stock Adjustment 30.86 -5.98 2.06 -7.26
Raw Material 260.28 178.56 190.60 160.76
Power And Fuel 0.00 0.00 0.00 0.00
Employee Expenses 54.52 52.08 39.58 38.62
Excise 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00
Other Expenses 141.28 134.39 117.96 108.64
Provisions Made 0.00 0.00 0.00 0.00
Operating Profit 61.23 20.50 33.65 26.23
Interest 1.31 1.40 1.64 0.70
Gross Profit 63.21 22.60 36.79 27.31
Depreciation 13.43 12.70 11.10 10.53
Taxation 14.14 3.30 7.07 1.18
Extra Ordinary Item 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00
Net Profit / Loss 35.64 6.60 18.62 15.60
Minority Interest 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 35.64 6.60 18.62 15.60
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00
Equity Capital 41.28 41.28 41.28 41.28
EPS Before Extra Ordinary Items
Basic EPS 8.89 1.72 4.65 0.00
Diluted EPS 8.89 1.72 4.65 0.00
EPS After Extra Ordinary Items
Basic EPS 8.89 1.72 4.65 0.00
Diluted EPS 8.89 1.72 4.65 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00
Rs in Cr Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016
Sales 601.95 491.71 429.17 454.44 439.35 417.69 368.51
Other Income 3.34 3.42 3.38 2.71 3.38 1.75 7.07
Stock Adjustment 30.84 -7.01 -24.32 16.19 1.61 -7.26 12.64
Raw Material 245.75 170.57 170.23 193.83 187.04 160.76 121.94
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 52.97 51.63 44.57 41.23 40.45 39.60 41.48
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 136.24 132.09 126.27 120.06 116.70 108.96 109.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 61.32 20.92 9.87 29.82 32.77 24.93 9.02
Interest 1.10 1.13 0.81 0.89 1.06 0.41 0.44
Gross Profit 63.56 23.21 12.44 31.64 35.09 26.27 15.65
Depreciation 12.87 12.47 11.38 10.79 10.92 10.54 10.33
Taxation 14.12 3.36 -1.62 5.27 6.37 0.82 0.30
Net Profit / Loss 36.57 7.38 2.68 15.58 17.80 14.91 5.02
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 41.28 41.28 41.28 41.28 41.28 41.28 41.28
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 9.03 1.82 0.66 3.85 4.39 3.68 1.24
Diluted EPS 9.03 1.82 0.66 3.85 4.39 3.68 1.24
EPS After Extra Ordinary Items
Basic EPS 9.03 1.82 0.66 3.85 4.39 3.68 1.24
Diluted EPS 9.03 1.82 0.66 3.85 4.39 3.68 1.24
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,126.05 1,758.44 817.08 862.30
Other Income 6.79 11.62 5.06 6.56
Stock Adjustment 24.88 -15.52 -10.32 -5.20
Raw Material 438.84 727.47 376.11 351.36
Power And Fuel 0.00 0.00 0.00 0.00
Employee Expenses 106.60 167.08 88.88 78.20
Excise 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00
Other Expenses 275.67 477.35 250.75 226.60
Provisions Made 0.00 0.00 0.00 0.00
Operating Profit 81.73 94.74 -44.20 59.88
Interest 2.71 4.01 1.67 2.34
Gross Profit 85.81 102.35 38.25 64.10
Depreciation 26.13 44.10 22.47 21.63
Taxation 17.44 10.91 2.66 8.25
Extra Ordinary Item 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00
Net Profit / Loss 42.24 47.34 13.12 34.22
Minority Interest 0.00 1.75 1.75 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 42.24 49.09 14.87 34.22
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00
Equity Capital 41.28 41.28 41.28 41.28
EPS Before Extra Ordinary Items
Basic EPS 10.60 12.12 0.00 8.50
Diluted EPS 10.60 12.12 0.00 8.50
EPS After Extra Ordinary Items
Basic EPS 10.60 12.12 0.00 8.50
Diluted EPS 10.60 12.12 0.00 8.50
Equity Dividend Rate 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 1,093.66 1,740.65 883.61 857.04 1,500.94 780.99 719.95
Other Income 6.76 11.22 6.09 5.13 13.31 8.33 4.98
Stock Adjustment 23.83 -13.78 -8.13 -5.65 16.79 17.23 -0.44
Raw Material 416.32 711.86 364.06 347.80 590.35 301.78 303.87
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 104.60 165.85 85.80 80.05 155.56 81.65 73.91
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 268.33 471.99 246.33 225.66 415.23 217.17 182.76
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 82.24 97.39 39.69 57.70 69.44 25.80 43.64
Interest 2.23 3.17 1.70 1.47 2.22 1.14 1.08
Gross Profit 86.77 105.44 44.08 61.36 80.53 32.99 47.54
Depreciation 25.34 43.63 22.17 21.46 45.37 22.07 23.30
Taxation 17.48 10.84 3.65 7.19 3.80 -0.58 4.38
Net Profit / Loss 43.95 50.97 18.26 32.71 31.36 11.50 19.86
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 41.28 41.28 41.28 41.28 41.28 41.28 41.28
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 1.01
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 25.04
EPS Before Extra Ordinary Items
Basic EPS 10.85 12.58 0.00 8.07 7.74 0.00 4.90
Diluted EPS 10.85 12.58 0.00 8.07 7.74 0.00 4.90
EPS After Extra Ordinary Items
Basic EPS 10.85 12.58 0.00 8.07 7.74 0.00 4.90
Diluted EPS 10.85 12.58 0.00 8.07 7.74 0.00 4.90