21 Nov 2018 | 12:44 PM
 

Jindal Stainless (Hisar) Ltd. Share Price Live (BSE)
0

BSE Code: 539597 | NSE Symbol: JSLHISAR
94.90
-0.90
(-0.93 %)
21 Nov 2018 | 12:36 PM
Change company
  • Open (Rs)
    96.30
  • Prev. close (Rs.)
    95.80
  • High (Rs.)
    96.30
  • Low (Rs.)
    92.65
  • 52W H (Rs.)
    252.00
  • 52W L (Rs.)
    87.60
  • Volume
    38058
  • MCap (Rs in Cr.)
    2,239.03

Jindal Stainless (Hisar) Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.83 8.98 36.28 -1.00 -2.30
Adjusted Cash EPS (Rs.) 29.88 21.07 49.46 12.82 -2.30
Reported EPS (Rs.) 24.50 12.15 1.58 -0.36 -2.30
Reported Cash EPS (Rs.) 36.55 24.24 14.76 13.46 -2.30
Dividend Per Share 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 52.16 41.56 69.99 32.75 -2.30
Book Value (Excl Rev Res) Per Share (Rs.) 52.16 41.56 69.99 32.75 -2.30
Book Value (Incl Rev Res) Per Share (Rs.) 52.16 41.56 69.99 32.75 -2.30
Net Operating Income Per Share (Rs.) 438.98 329.52 345.67 361.93 0.00
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.88 12.61 20.24 9.04 0.00
Gross Profit Margin (%) 9.13 8.94 16.43 5.23 0.00
Net Profit Margin (%) 5.58 3.68 0.45 -0.09 0.00
Adjusted Cash Margin (%) 6.73 6.34 14.26 3.52 0.00
Adjusted Return On Net Worth (%) 28.53 23.73 137.73 -4.14 -29.87
Reported Return On Net Worth (%) 39.20 32.09 5.98 -1.47 -29.87
Return On long Term Funds (%) 28.46 22.84 73.55 76.76 -29.87
LEVERAGE RATIOS
Long Term Debt / Equity 1.53 2.73 1.99 0.09 0.00
Total Debt/Equity 1.88 3.77 3.27 1.90 0.00
Owners fund as % of total Source 1.88 3.77 3.27 1.90 0.00
Fixed Assets Turnover Ratio 2.42 2.25 3.79 10.23 0.00
LIQUIDITY RATIOS
Current Ratio 1.54 1.58 0.88 0.65 6.13
Current Ratio (Inc. ST Loans) 1.10 0.90 0.58 0.46 6.13
Quick Ratio 0.87 0.86 0.46 0.34 6.13
Inventory Turnover Ratio 52.16 41.56 69.99 32.75 -2.30
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 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
Earning Retention Ratio 100.00 100.00 100.00 0.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.94 6.77 1.74 3.57 0.00
Financial Charges Coverage Ratio 3.30 2.42 3.33 1.62 0.00
Fin. Charges Cov.Ratio (Post Tax) 3.11 2.33 1.69 1.64 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 72.05 72.20 63.39 74.35 0.00
Selling Cost Component 0.03 0.02 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.42 2.25 3.79 10.23 0.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,225.04 2,226.56 2,217.05 2,220.92 2,240.19
EV / Net Sales (X) 0.21 0.29 0.28 0.27 0.00
EV / EBITDA (X) 1.65 2.13 1.35 2.89 -9,73,997.75
MarketCap / Sales (X) 0.22 0.29 0.28 0.27 0.00
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 3.93 0.00
Price / Sales (X) 0.22 0.29 0.27 0.26 0.00
Earning Yield (%) 0.26 0.13 0.02 0.00 -0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.99 8.48 2.58 -0.16
Adjusted Cash EPS (Rs.) 27.29 19.72 15.35 12.73
Reported EPS (Rs.) 16.77 9.24 0.63 0.54
Reported Cash EPS (Rs.) 28.07 20.48 13.41 13.44
Dividend Per Share 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 48.30 39.18 34.64 31.49
Book Value (Excl Rev Res) Per Share (Rs.) 48.30 39.18 34.64 31.49
Book Value (Incl Rev Res) Per Share (Rs.) 48.30 39.18 34.64 31.49
Net Operating Income Per Share (Rs.) 392.43 292.02 277.58 326.95
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.30 13.41 12.47 9.63
Gross Profit Margin (%) 9.42 9.56 7.87 5.68
Net Profit Margin (%) 4.27 3.16 0.22 0.16
Adjusted Cash Margin (%) 6.87 6.69 5.50 3.88
Adjusted Return On Net Worth (%) 30.03 23.20 9.73 -0.61
Reported Return On Net Worth (%) 31.50 25.29 2.38 2.06
Return On long Term Funds (%) 28.45 22.05 29.54 74.25
LEVERAGE RATIOS
Long Term Debt / Equity 1.76 2.79 1.93 0.00
Total Debt/Equity 2.11 3.76 3.03 1.43
Owners fund as % of total Source 2.11 3.76 3.03 1.43
Fixed Assets Turnover Ratio 2.31 2.09 3.26 10.20
LIQUIDITY RATIOS
Current Ratio 1.58 1.64 0.88 0.64
Current Ratio (Inc. ST Loans) 1.14 0.93 0.58 0.46
Quick Ratio 0.94 0.94 0.47 0.34
Inventory Turnover Ratio 48.30 39.18 34.64 31.49
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.11 6.97 5.22 2.96
Financial Charges Coverage Ratio 3.17 2.39 1.75 1.64
Fin. Charges Cov.Ratio (Post Tax) 2.67 2.17 1.66 1.68
COMPONENT RATIOS
Material Cost Component(% earnings) 70.91 71.38 67.94 72.15
Selling Cost Component 0.00 0.00 0.01 0.00
Exports as percent of Total Sales 14.50 18.03 14.24 16.85
Import Comp. in Raw Mat. Consumed 0.00 0.00 41.20 44.27
Long term assets / Total Assets 2.31 2.09 3.26 10.20
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,232.96 2,232.17 2,224.79 2,238.06
EV / Net Sales (X) 0.24 0.32 0.35 0.30
EV / EBITDA (X) 1.78 2.27 2.69 3.04
MarketCap / Sales (X) 0.24 0.33 0.35 0.30
Retention Ratios (%) 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 3.60
Price / Sales (X) 0.24 0.33 0.34 0.29
Earning Yield (%) 0.18 0.10 0.01 0.01
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 47.19 47.19 46.24 45.28 0.01
Preference Share Capital 0.00 0.00 0.00 0.96 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,427.38 845.87 562.64 500.78 0.00
Loan Funds
Secured Loans 2,716.41 3,302.52 1,930.40 969.12 0.00
Unsecured Loans 58.40 64.62 62.28 67.28 0.00
Minority Interest 31.46 21.82 18.54 18.93 0.00
Policy Holders Funds 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
Total 4,280.84 4,282.02 2,620.10 1,602.34 0.01
USES OF FUNDS
Fixed Assets
Gross Block 3,472.19 3,358.94 3,214.64 3,185.71 0.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1,182.22 929.15 668.99 384.84 0.00
Net Block 2,289.97 2,429.79 2,545.65 2,800.86 0.00
Capital Work in Progress 66.21 42.05 60.60 29.25 0.00
Investments 570.98 418.40 368.77 369.91 0.00
Net Current Assets
Current Assets, Loans and Advances 3,838.05 3,797.15 2,562.32 2,992.39 0.01
Less : Current Liabilities and Provisions 2,484.37 2,405.37 2,917.24 4,590.06 0.00
Total Net Current Assets 1,353.68 1,391.78 -354.92 -1,597.67 0.01
Minority Interest 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
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00
Total 4,280.84 4,282.02 2,620.10 1,602.34 0.01
Note :
Book Value of Unquoted Investments 1.22 0.52 368.77 369.91 0.00
Market Value of Quoted Investments 1,321.87 1,198.18 0.00 0.00 0.00
Contingent liabilities 2,893.06 5,391.49 10,793.49 1,213.55 0.00
Number of Equity shares outstanding 23.59 23.59 23.12 22.64 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 47.19 47.19 46.24 45.28
Share Application Money 0.00 0.00 25.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.96
Reserves and Surplus 1,208.82 814.87 565.71 551.12
Loan Funds
Secured Loans 2,648.71 3,243.60 1,854.16 853.72
Unsecured Loans 0.00 0.00 0.00 0.00
Total 3,904.72 4,105.66 2,491.11 1,451.08
USES OF FUNDS
Fixed Assets
Gross Block 3,159.05 3,052.67 2,902.86 2,884.73
Less : Revaluation Reserve 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1,057.07 818.90 571.42 300.70
Net Block 2,101.98 2,233.77 2,331.44 2,584.03
Capital Work in Progress 63.08 40.54 52.93 28.97
Investments 416.77 416.77 416.77 416.77
Net Current Assets
Current Assets, Loans and Advances 3,601.75 3,619.94 2,314.28 2,748.43
Less : Current Liabilities and Provisions 2,278.86 2,205.36 2,624.32 4,327.12
Total Net Current Assets 1,322.89 1,414.58 -310.04 -1,578.70
Miscellaneous expenses not written 0.00 0.00 0.00 0.00
Total 3,904.72 4,105.66 2,491.11 1,451.08
Note :
Book Value of Unquoted Investments 50.58 50.58 416.77 416.77
Market Value of Quoted Investments 1,321.87 1,198.18 0.00 0.00
Contingent liabilities 3,047.92 5,518.60 865.60 1,334.69
Number of Equity shares outstanding 23.59 23.59 23.12 22.64
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
INCOME :
Sales Turnover 10,357.14 7,774.48 7,991.44 8,193.18 0.00
Other Income 341.75 281.76 141.82 143.62 0.00
Stock Adjustments 16.55 -176.84 167.42 -75.32 0.00
Total Income 10,715.44 7,879.40 8,300.68 8,261.48 0.00
EXPENDITURE :
Raw Materials 6,333.34 4,974.51 4,560.43 5,534.01 0.00
Excise Duty 206.16 761.71 0.00 792.85 0.00
Power and Fuel Cost 804.44 633.78 623.78 842.36 0.00
Other Manufacturing Expenses 1,146.19 915.54 765.60 985.98 0.00
Employee Cost 208.74 176.42 175.84 181.30 0.00
Selling and Administration Expenses 3.74 2.31 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00
Total Expenditures 8,702.61 7,464.27 6,125.65 8,336.49 0.00
Profit before Interest, Depreciation and Tax 3,880.39 3,790.35 3,707.99 3,660.68 0.00
Interest and Financial Charges 408.20 431.41 493.35 474.98 0.00
Profit before Depreciation and Tax 3,472.19 3,358.94 3,214.64 3,185.71 0.00
Depreciation 284.26 285.23 304.81 312.75 0.00
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 811.49 403.61 43.54 -3.54 0.00
Tax 233.45 116.96 7.08 4.50 0.00
Profit After Tax 578.04 286.65 36.46 -8.04 0.00
Minority Interest after PAT 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
Profit after Minority Interest and P/L of Assoc. Co. 578.04 286.65 36.46 -8.04 0.00
Adjustment below Net Profit 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
Appropriations 726.37 239.61 757.38 -36.08 0.00
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00
Book Value 1.22 0.52 368.77 369.91 0.00
Extraordinary Items 19.56 28.27 -44.17 16.69 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015
INCOME :
Sales Turnover 9,258.67 6,889.81 6,417.14 7,401.44
Other Income 288.49 251.51 131.58 131.73
Stock Adjustments 58.38 -202.98 150.54 -44.63
Total Income 9,605.54 6,938.34 6,699.26 7,488.54
EXPENDITURE :
Raw Materials 5,544.47 4,412.34 3,944.49 4,891.49
Excise Duty 191.56 685.74 673.90 741.36
Power and Fuel Cost 797.29 626.82 617.14 883.57
Other Manufacturing Expenses 1,085.78 878.33 748.73 1,015.31
Employee Cost 169.93 144.61 141.58 147.68
Selling and Administration Expenses 0.00 0.35 0.88 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 7,789.03 6,748.19 6,126.72 7,679.41
Profit before Interest, Depreciation and Tax 3,554.50 3,464.60 3,373.65 3,331.97
Interest and Financial Charges 395.45 411.93 470.79 447.24
Profit before Depreciation and Tax 3,159.05 3,052.67 2,902.86 2,884.73
Depreciation 266.60 265.24 295.34 291.91
Profit Before Tax 608.08 325.85 14.45 12.32
Tax 212.38 107.83 -0.14 0.00
Profit After Tax 395.70 218.02 14.59 12.32
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 650.73 255.03 26.77 12.18
P and L Bal. carried down 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00
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 50.58 50.58 416.77 416.77
Extraordinary Items 18.44 18.02 -44.96 15.97
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014
Cash and Cash Equivalents at Beginning of the year 15.03 2.14 7.40 0.00
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 325.85 59.42 -3.65 0.00
Adjustments :
Depreciation 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 656.32 0.00 453.23 0.00
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -1,792.59 0.00 -3.74 0.00
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00
Others 1,128.23 0.00 -454.74 0.01
Net Cash used in Financing Activities 1,128.23 0.00 -454.74 0.01
Net Inc./(Dec.) in Cash and Cash Equivalent -8.04 13.26 -5.26 0.01
Cash and Cash Equivalents at End of the year 6.99 15.41 2.14 0.01
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 2,229.35 2,133.16 2,253.74 2,438.58 2,347.95 2,218.40 2,043.17
Other Income 23.82 24.54 28.48 27.79 27.62 28.31 24.56
Stock Adjustment 61.87 -16.36 -19.27 -8.66 174.72 -88.41 -134.66
Raw Material 1,354.34 1,395.13 1,449.23 1,386.40 1,351.30 1,357.54 1,365.34
Power And Fuel 230.83 207.47 216.17 211.46 182.18 187.48 186.42
Employee Expenses 41.29 42.13 42.09 41.91 43.53 42.40 40.34
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 278.12 253.16 276.34 251.04 224.93 259.49 295.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 229.79 251.63 286.24 325.11 277.06 251.08 237.93
Interest 84.64 86.75 93.31 96.77 101.94 103.43 114.43
Gross Profit 168.97 189.42 221.41 256.13 202.74 175.96 148.06
Depreciation 68.22 66.87 67.03 67.52 67.04 65.01 66.54
Taxation 33.39 42.95 55.80 74.58 43.44 38.56 25.37
Net Profit / Loss 61.60 79.39 96.11 133.63 91.58 74.38 60.43
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 47.19 47.19 47.19 47.19 47.19 47.19 47.19
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 2.61 3.36 4.07 5.66 3.88 3.15 2.56
Diluted EPS 2.61 3.36 4.07 5.66 3.88 3.15 2.56
EPS After Extra Ordinary Items
Basic EPS 2.61 3.36 4.07 5.66 3.88 3.15 2.56
Diluted EPS 2.61 3.36 4.07 5.66 3.88 3.15 2.56
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015
Sales 10,357.14 7,774.48 7,287.06 8,221.46
Other Income 116.05 65.00 25.19 0.00
Stock Adjustment 16.55 -176.84 167.42 -75.32
Raw Material 6,333.34 4,974.51 4,560.43 5,534.01
Power And Fuel 804.44 633.78 623.78 0.00
Employee Expenses 208.74 176.42 177.28 181.30
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 1,128.71 982.38 825.77 1,716.63
Provisions Made 0.00 0.00 0.00 0.00
Operating Profit 1,230.64 980.56 857.88 769.59
Interest 408.20 431.41 494.58 474.98
Gross Profit 938.49 614.15 388.49 294.61
Depreciation 284.26 285.23 315.16 312.75
Taxation 233.45 116.96 1.55 4.50
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 440.34 240.23 27.57 -5.95
Minority Interest -9.61 -3.83 -1.22 -2.09
Share Of P/L Of Associates 147.31 50.25 -0.92 0.00
Net P/L After Minority Interest and Share Of Associates 578.04 286.65 25.43 -8.04
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00
Equity Capital 47.19 47.19 46.24 46.24
EPS Before Extra Ordinary Items
Basic EPS 24.50 12.25 1.10 -0.37
Diluted EPS 24.50 12.15 1.10 -0.37
EPS After Extra Ordinary Items
Basic EPS 24.50 12.25 1.10 -0.37
Diluted EPS 24.50 12.15 1.10 -0.37
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 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016
Sales 4,362.51 9,258.67 4,692.32 4,566.35 6,889.81 3,847.58 6,417.14
Other Income 48.36 112.20 56.27 55.93 60.70 44.70 24.81
Stock Adjustment 45.51 58.38 -27.93 86.31 -202.99 -190.97 150.54
Raw Material 2,749.47 5,544.47 2,835.63 2,708.84 4,412.34 2,538.04 3,944.49
Power And Fuel 438.30 797.29 427.63 369.66 626.82 347.09 617.14
Employee Expenses 83.42 169.93 84.00 85.93 144.61 75.63 141.58
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 531.28 1,011.80 527.38 484.42 903.48 531.38 762.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 481.42 1,139.49 611.35 528.14 924.30 465.16 800.73
Interest 171.39 395.45 190.08 205.37 411.93 214.52 470.79
Gross Profit 358.39 856.24 477.54 378.70 573.07 295.34 354.75
Depreciation 135.09 266.60 134.55 132.05 265.24 133.18 295.34
Taxation 76.34 212.38 130.38 82.00 107.83 54.63 -0.14
Net Profit / Loss 140.99 395.70 229.74 165.96 218.02 115.64 14.59
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 47.19 47.19 47.19 47.19 47.19 47.19 46.24
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 5.98 16.77 0.00 7.03 9.32 0.00 0.63
Diluted EPS 5.98 16.77 0.00 7.03 9.24 0.00 0.63
EPS After Extra Ordinary Items
Basic EPS 5.98 16.77 0.00 7.03 9.32 0.00 0.63
Diluted EPS 5.98 16.77 0.00 7.03 9.24 0.00 0.63