16 Aug 2018 | 1:40 PM
 

JM Financial Ltd. Share Price Live (BSE)
0

BSE Code: 523405 | NSE Symbol: JMFINANCIL
124.55
-0.35
(-0.28 %)
16 Aug 2018 | 01:29 PM
Change company
  • Open (Rs)
    124.45
  • Prev. close (Rs.)
    124.90
  • High (Rs.)
    124.55
  • Low (Rs.)
    122.30
  • 52W H (Rs.)
    190.95
  • 52W L (Rs.)
    104.30
  • Volume
    25552
  • MCap (Rs in Cr.)
    10,455.28

JM Financial Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 10.39 8.02 5.96 4.60 2.65 2.41 1.64
Adjusted Cash EPS (Rs.) 10.70 8.31 6.22 4.83 2.85 2.57 1.80
Reported EPS (Rs.) 7.53 5.92 5.08 4.22 2.77 2.43 1.62
Reported Cash EPS (Rs.) 7.84 6.21 5.33 4.45 2.98 2.60 1.77
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 29.59 22.37 15.53 12.19 7.99 5.30 3.87
Book Value (Excl Rev Res) Per Share (Rs.) 29.59 22.37 15.53 12.19 7.99 5.30 3.87
Book Value (Incl Rev Res) Per Share (Rs.) 29.59 22.37 15.53 12.19 7.99 5.30 3.87
Net Operating Income Per Share (Rs.) 38.61 29.69 21.35 17.90 13.33 10.61 8.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 76.64 75.32 72.72 68.07 59.92 49.92 43.08
Gross Profit Margin (%) 75.83 74.33 71.52 66.79 58.40 48.40 41.38
Net Profit Margin (%) 19.50 19.92 23.77 23.55 20.81 17.55 13.86
Adjusted Cash Margin (%) 27.70 27.98 29.12 26.98 21.39 18.53 15.41
Adjusted Return On Net Worth (%) 19.67 19.18 16.16 14.17 9.15 8.82 6.30
Reported Return On Net Worth (%) 14.26 14.16 13.76 12.99 9.58 8.92 6.19
Return On long Term Funds (%) 20.88 23.75 22.38 33.41 22.61 22.96 21.51
LEVERAGE RATIOS
Long Term Debt / Equity 1.66 1.22 0.85 0.10 0.19 0.34 0.14
Total Debt/Equity 2.78 2.84 2.17 1.74 1.21 2.08 1.64
Owners fund as % of total Source 2.78 2.84 2.17 1.74 1.21 2.08 1.64
Fixed Assets Turnover Ratio 0.20 0.20 0.19 0.22 0.18 0.14 0.13
LIQUIDITY RATIOS
Current Ratio 5.20 5.20 8.46 8.29 5.66 11.94 11.90
Current Ratio (Inc. ST Loans) 2.07 1.66 1.74 1.36 1.58 1.45 1.43
Quick Ratio 5.20 5.20 8.23 7.89 5.08 9.86 9.65
Inventory Turnover Ratio 29.59 22.37 15.53 12.19 7.99 5.30 3.87
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 23.56 13.20 33.31 38.26 42.57 45.76 43.20
Dividend payout Ratio (Cash Profit) 22.62 12.58 31.70 36.28 39.68 42.91 39.46
Earning Retention Ratio 82.92 90.25 71.64 64.93 55.45 53.76 57.53
Cash Earnings Retention Ratio 83.42 90.60 72.82 66.60 58.60 56.67 61.15
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 13.71 14.30 12.88 11.66 12.30 22.09 23.76
Financial Charges Coverage Ratio 2.17 2.27 2.39 2.27 1.96 1.71 1.66
Fin. Charges Cov.Ratio (Post Tax) 1.57 1.63 1.82 1.83 1.73 1.52 1.45
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.10 0.09 0.11 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 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 0.00 0.00
Long term assets / Total Assets 0.20 0.20 0.19 0.22 0.18 0.14 0.13
Bonus Component In Equity Capital (%) 53.33 56.24 56.64 57.02 59.16 59.45 59.59
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 8,933.56 9,561.03 9,165.04 9,597.22 9,455.91 9,010.70 9,060.09
EV / Net Sales (X) 2.76 4.05 5.44 6.84 9.39 8.65 10.37
EV / EBITDA (X) 3.60 5.38 7.48 10.05 15.68 14.01 18.48
MarketCap / Sales (X) 3.22 4.42 6.19 7.43 10.36 10.01 11.93
Retention Ratios (%) 76.44 86.80 66.69 61.74 57.43 54.24 56.80
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.22 4.18 5.82 6.94 9.32 8.96 10.66
Earning Yield (%) 0.06 0.05 0.04 0.03 0.02 0.02 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.63 1.34 1.42 1.00 0.94 0.60 0.57
Adjusted Cash EPS (Rs.) 1.64 1.35 1.43 1.00 0.95 0.60 0.57
Reported EPS (Rs.) 1.63 1.34 1.42 1.00 0.94 0.60 0.57
Reported Cash EPS (Rs.) 1.64 1.35 1.43 1.00 0.95 0.60 0.57
Dividend Per Share 1.80 1.50 1.45 1.35 1.00 0.90 0.60
Operating Profit Per Share (Rs.) 0.66 0.40 1.65 1.11 0.98 0.62 0.47
Book Value (Excl Rev Res) Per Share (Rs.) 0.66 0.40 1.65 1.11 0.98 0.62 0.47
Book Value (Incl Rev Res) Per Share (Rs.) 0.66 0.40 1.65 1.11 0.98 0.62 0.47
Net Operating Income Per Share (Rs.) 1.36 0.60 1.88 1.31 1.14 0.71 0.70
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 48.16 66.67 87.80 84.39 86.21 86.62 67.30
Gross Profit Margin (%) 47.27 65.26 87.54 84.00 85.74 86.13 66.27
Net Profit Margin (%) 119.40 225.75 75.52 75.92 82.34 83.84 81.26
Adjusted Cash Margin (%) 56.18 65.90 71.38 75.09 81.98 80.22 67.98
Adjusted Return On Net Worth (%) 5.72 6.18 6.78 4.75 4.38 2.76 2.59
Reported Return On Net Worth (%) 5.72 6.18 6.78 4.75 4.38 2.76 2.59
Return On long Term Funds (%) 7.73 8.49 8.41 5.36 4.62 3.01 2.78
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.12 0.26 0.07 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.12 0.26 0.07 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.05 0.02 0.08 0.06 0.05 0.03 0.03
LIQUIDITY RATIOS
Current Ratio 1.52 2.32 2.69 1.55 2.96 1.96 1.78
Current Ratio (Inc. ST Loans) 1.52 0.86 0.83 0.93 2.96 1.96 1.78
Quick Ratio 1.52 2.32 2.69 1.55 2.96 1.96 1.78
Inventory Turnover Ratio 0.66 0.40 1.65 1.11 0.98 0.62 0.47
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 90.72 48.34 101.95 135.90 106.40 151.22 105.97
Dividend payout Ratio (Cash Profit) 90.04 48.04 101.60 135.20 105.79 150.34 104.65
Earning Retention Ratio 9.28 51.66 -1.95 -35.90 -6.40 -51.22 -5.97
Cash Earnings Retention Ratio 9.96 51.96 -1.60 -35.20 -5.79 -50.34 -4.65
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 1.92 3.79 1.56 0.00 0.00 0.00
Financial Charges Coverage Ratio 5.36 3.72 5.14 11.67 842.84 1,685.19 890.29
Fin. Charges Cov.Ratio (Post Tax) 4.97 3.71 5.15 11.35 801.22 1,550.05 830.25
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.36 0.23 0.07 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.70 0.00 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 0.00 0.00
Long term assets / Total Assets 0.05 0.02 0.08 0.06 0.05 0.03 0.03
Bonus Component In Equity Capital (%) 53.69 56.62 57.01 57.40 59.55 59.85 59.99
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 10,387.36 10,418.36 10,417.55 10,396.87 10,212.96 10,296.36 10,306.63
EV / Net Sales (X) 91.09 220.38 70.09 101.07 118.36 192.65 197.06
EV / EBITDA (X) 56.13 70.78 74.60 117.49 135.69 209.96 223.06
MarketCap / Sales (X) 91.47 220.62 70.18 101.39 120.88 195.15 199.42
Retention Ratios (%) 9.28 51.66 -1.95 -35.90 -6.40 -51.22 -5.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 91.30 208.82 65.96 94.66 108.77 174.73 178.14
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.00 0.00
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 83.79 79.45 78.90 78.37 75.53 75.16 74.99
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 11.10 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 4,338.17 3,239.86 2,830.57 2,464.60 2,110.51 1,975.43 1,879.43
Loan Funds
Secured Loans 7,292.80 4,415.12 2,951.80 662.29 565.84 946.91 437.65
Unsecured Loans 4,999.73 5,027.44 3,366.90 3,750.51 2,082.81 3,320.39 2,763.90
Minority Interest 1,370.95 1,109.18 668.55 654.60 164.97 150.36 140.32
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 18,085.44 13,871.05 9,896.72 7,610.37 5,010.76 6,468.25 5,296.29
USES OF FUNDS
Fixed Assets
Gross Block 582.29 590.47 553.77 541.46 317.09 170.47 169.65
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 134.29 116.76 109.32 96.11 89.26 69.11 65.15
Net Block 448.00 473.71 444.45 445.35 227.83 101.36 104.50
Capital Work in Progress 2.90 2.03 1.09 1.69 0.68 0.18 0.03
Investments 3,050.35 2,155.98 771.73 639.68 494.82 567.92 569.85
Net Current Assets
Current Assets, Loans and Advances 18,059.06 13,913.27 9,843.66 7,418.14 5,206.72 6,328.82 5,046.09
Less : Current Liabilities and Provisions 3,474.87 2,673.94 1,164.21 894.49 919.29 530.03 424.18
Total Net Current Assets 14,584.19 11,239.33 8,679.45 6,523.65 4,287.43 5,798.79 4,621.91
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 18,085.44 13,871.05 9,896.72 7,610.37 5,010.76 6,468.25 5,296.29
Note :
Book Value of Unquoted Investments 2,852.34 2,073.47 992.09 593.72 394.79 459.86 444.82
Market Value of Quoted Investments 215.44 128.91 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 193.77 43.45 70.36 27.55 920.56 16.31 339.60
Number of Equity shares outstanding 83.79 79.45 78.90 78.37 75.53 75.16 74.99
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 83.79 79.45 78.90 78.37 75.53 75.16 74.99
Share Application Money 0.00 0.00 0.00 0.00 11.11 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,294.24 1,646.07 1,576.12 1,564.81 1,543.19 1,544.29 1,563.02
Loan Funds
Secured Loans 0.54 0.00 0.02 0.22 0.30 0.00 0.00
Unsecured Loans 0.00 206.56 426.34 121.88 0.00 0.00 0.00
Total 2,378.57 1,932.08 2,081.38 1,765.28 1,630.14 1,619.45 1,638.00
USES OF FUNDS
Fixed Assets
Gross Block 17.90 4.49 4.96 4.05 3.33 2.78 3.85
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 12.33 2.24 2.10 2.00 1.78 1.39 1.57
Net Block 5.57 2.25 2.86 2.05 1.54 1.39 2.28
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.03
Investments 2,283.03 1,769.15 1,756.60 1,661.61 1,313.42 1,470.45 1,507.37
Net Current Assets
Current Assets, Loans and Advances 263.26 281.99 512.48 285.00 475.90 300.86 292.76
Less : Current Liabilities and Provisions 173.29 121.31 190.56 183.39 160.73 153.25 164.43
Total Net Current Assets 89.97 160.69 321.91 101.62 315.17 147.60 128.33
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,378.57 1,932.08 2,081.38 1,765.28 1,630.14 1,619.45 1,638.00
Note :
Book Value of Unquoted Investments 2,273.45 1,699.15 1,686.60 1,591.61 1,313.42 1,470.44 1,507.35
Market Value of Quoted Investments 25.27 70.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 33.33 20.16 16.17 13.37 380.35 3.77 301.55
Number of Equity shares outstanding 83.79 79.45 78.90 78.37 75.53 75.16 74.99
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 3,234.89 2,359.26 1,684.66 1,403.04 1,006.67 1,042.23 873.97
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 3,234.89 2,359.26 1,684.66 1,403.04 1,006.67 1,042.23 873.97
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 386.65 305.81 263.91 235.24 203.16 197.99 175.79
Selling and Administration Expenses 3.54 2.21 1.99 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 390.19 308.02 265.90 235.24 203.16 197.99 175.79
Profit before Interest, Depreciation and Tax 1,726.89 1,372.43 1,065.86 961.66 624.92 547.39 465.72
Interest and Financial Charges 1,144.60 781.96 512.09 420.20 307.83 376.92 296.07
Profit before Depreciation and Tax 582.29 590.47 553.77 541.46 317.09 170.47 169.65
Depreciation 26.17 23.32 20.29 18.05 15.24 12.16 11.47
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,069.28 805.04 622.90 486.91 289.51 257.85 180.72
Tax 438.36 334.84 222.44 156.39 79.98 74.93 59.55
Profit After Tax 630.92 470.20 400.46 330.52 209.53 182.92 121.17
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. 630.92 470.20 400.46 330.52 209.53 182.92 121.17
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 2,923.13 2,404.96 2,067.41 1,816.94 1,579.69 1,494.92 1,392.68
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 123.53 51.59 114.45 106.25 75.62 67.77 45.04
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 2,852.34 2,073.47 992.09 593.72 394.79 459.86 444.82
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 114.03 47.28 148.63 102.87 86.29 53.45 52.30
Other Income 3.84 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 117.87 47.28 148.63 102.87 86.29 53.45 52.30
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 3.84 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 32.93 8.25 10.08 8.68 7.32 4.27 11.40
Selling and Administration Expenses 0.41 0.11 0.12 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 37.18 8.36 10.19 8.68 7.32 4.27 11.40
Profit before Interest, Depreciation and Tax 52.44 44.10 32.11 11.63 3.42 2.81 3.90
Interest and Financial Charges 34.54 39.60 27.15 7.59 0.09 0.03 0.05
Profit before Depreciation and Tax 17.90 4.49 4.96 4.05 3.33 2.78 3.85
Depreciation 1.02 0.67 0.38 0.40 0.41 0.26 0.54
Profit Before Tax 149.51 106.93 112.11 80.50 74.77 48.75 45.62
Tax 13.35 0.21 -0.14 2.40 3.72 3.93 3.12
Profit After Tax 136.16 106.73 112.25 78.11 71.05 44.81 42.50
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 883.88 1,098.33 1,128.92 1,140.84 1,146.95 1,153.58 1,159.74
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 122.62 51.07 114.04 103.85 74.52 62.89 44.61
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 2,273.45 1,699.15 1,686.60 1,591.61 1,313.42 1,470.44 1,507.35
Extraordinary Items 0.00 0.00 0.00 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 272.10 481.09 518.55 900.55 513.36 92.00
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 182.71 227.87 201.45 -78.48 1,789.75 182.94
Adjustments :
Depreciation 0.00 12.44 12.00 12.11 9.79 7.04
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -42.07 -18.08 -20.12 -34.45 -12.24
P/L on Sales of Assets 0.00 0.07 0.21 0.06 0.10 0.16
P/L on Sales of Invest 0.00 -47.29 -39.00 -3.42 -1,642.23 -6.52
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 -1,139.02 -1,607.53 730.23 -746.51 3,374.47
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 83.74 152.41 -278.58 -72.96 -3,158.32
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) 0.00 241.45 58.78 20.39 32.83 7.84
Direct Taxes Paid 0.00 -98.97 -72.84 -74.27 -84.50 -70.68
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 383.06 -811.83 -1,387.47 437.37 -782.86 312.16
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -9.03 -10.78 -19.46 -23.77 -14.40
Sale of Fixed Assets 0.00 0.52 4.22 0.49 1.26 0.23
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 -37,597.38 -21,171.57 -10,627.21 -20,795.73 -165.99
Sale of Investments 0.00 37,757.67 20,830.08 10,697.03 21,772.53 28.69
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 57.62 50.17 46.19 51.38 14.22
Dividend Received 0.00 -42.07 -18.08 -20.12 -34.45 -12.24
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 179.18 251.47 -279.80 117.16 592.80 -125.01
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 1,421.50 1,708.05 5,845.04 18,507.63 3,401.03
Proceed from Bank Borrowings 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
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 -39.88 -15.05 -87.83 -17.60 -14.98
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -241.45 -58.78 -20.39 -32.83 -3.50
Others -495.47 -4.02 -4.41 -0.09 0.00 0.00
Net Cash used in Financing Activities -495.47 1,136.15 1,629.81 -936.48 579.08 234.21
Net Inc./(Dec.) in Cash and Cash Equivalent 66.77 575.79 -37.46 -381.95 389.02 421.36
Cash and Cash Equivalents at End of the year 338.87 1,056.88 481.09 518.60 902.38 513.36
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 13.59 8.75 31.67 215.91 113.82 113.75 83.97
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 149.51 106.93 112.11 80.50 74.77 48.75 45.62
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 185.30 256.99 0.00 0.00 0.00 0.00 0.00
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 -446.48 101.49 0.00 0.00 0.00 0.00 0.00
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 281.26 -359.84 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 281.26 -359.84 0.00 0.00 0.00 0.00 0.00
Net Inc./(Dec.) in Cash and Cash Equivalent 20.08 -1.36 -22.92 -184.24 102.09 0.06 30.49
Cash and Cash Equivalents at End of the year 33.68 7.39 8.75 31.67 215.91 113.82 114.46
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 827.73 932.63 837.73 755.44 709.09 724.52 593.41
Other Income 27.62 0.00 0.00 0.00 0.00 0.44 0.56
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 104.73 89.24 98.76 100.73 97.92 79.86 80.78
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 93.03 128.04 87.40 80.19 73.32 98.77 62.67
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 629.97 715.35 651.57 574.52 537.86 545.89 449.97
Interest 334.77 306.88 294.18 281.88 261.65 213.81 199.11
Gross Profit 322.82 408.47 357.39 292.64 276.20 332.52 251.42
Depreciation 6.43 6.77 6.59 6.45 6.36 6.27 6.01
Taxation 117.33 140.64 113.50 92.47 91.75 115.99 81.74
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 199.06 261.06 237.30 193.72 178.09 210.26 163.67
Minority Interest -56.51 -72.49 -69.53 -48.21 -50.14 -59.62 -45.35
Share Of P/L Of Associates 0.17 0.23 0.33 0.33 0.24 0.21 0.28
Net P/L After Minority Interest and Share Of Associates 142.72 188.80 168.10 145.84 128.19 150.85 118.60
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 83.94 83.79 79.76 79.74 79.68 79.45 79.38
EPS Before Extra Ordinary Items
Basic EPS 1.70 2.35 2.11 1.83 1.61 1.90 1.50
Diluted EPS 1.69 2.34 2.10 1.82 1.60 1.89 1.49
EPS After Extra Ordinary Items
Basic EPS 1.70 2.35 2.11 1.83 1.61 1.90 1.50
Diluted EPS 1.69 2.34 2.10 1.82 1.60 1.89 1.49
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
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 39.86 79.73 11.45 10.31 12.68 58.09 17.52
Other Income 4.98 35.17 0.07 0.35 94.43 0.08 0.65
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 15.98 27.70 1.71 1.77 1.74 1.04 1.59
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 23.25 18.38 2.46 2.25 3.09 1.77 2.06
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 0.64 33.65 7.28 6.28 7.84 55.28 13.87
Interest 5.86 5.30 10.06 8.17 11.01 7.03 14.83
Gross Profit -0.24 63.52 -2.71 -1.54 91.26 48.33 -0.31
Depreciation 0.43 0.46 0.18 0.21 0.16 0.17 0.17
Taxation 0.58 14.12 -0.15 -0.28 -0.34 0.50 -0.13
Net Profit / Loss -1.26 48.94 -2.74 -1.47 91.43 47.67 -0.35
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 83.94 83.79 79.76 79.74 79.68 79.45 79.38
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 -0.01 0.61 -0.03 -0.02 1.15 0.60 0.00
Diluted EPS -0.01 0.61 -0.03 -0.02 1.14 0.60 0.00
EPS After Extra Ordinary Items
Basic EPS -0.01 0.61 -0.03 -0.02 1.15 0.60 0.00
Diluted EPS -0.01 0.61 -0.03 -0.02 1.14 0.60 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,234.89 1,770.36 1,464.53 2,357.25 1,317.93 1,039.32 1,672.81
Other Income 0.00 0.00 0.00 2.02 1.00 1.02 11.86
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 386.65 188.00 198.65 305.82 160.64 145.18 263.91
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 368.95 215.44 153.51 276.44 161.44 115.00 195.52
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 2,479.29 1,366.91 1,112.37 1,774.99 995.86 779.13 1,213.37
Interest 1,144.59 601.06 543.54 781.96 412.92 369.04 512.09
Gross Profit 1,334.70 765.86 568.84 995.04 583.93 411.11 713.14
Depreciation 26.17 13.35 12.81 23.32 12.28 11.03 20.29
Taxation 438.36 254.15 184.22 334.84 197.73 137.11 222.45
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 870.16 498.36 371.81 636.89 373.92 262.97 470.41
Minority Interest -240.37 -142.02 -98.35 -178.67 -104.97 -73.70 -125.28
Share Of P/L Of Associates 1.12 0.56 0.57 11.98 0.49 11.48 55.33
Net P/L After Minority Interest and Share Of Associates 630.92 356.90 274.03 470.20 269.45 200.75 400.46
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 83.79 83.79 79.74 79.45 79.45 79.17 78.90
EPS Before Extra Ordinary Items
Basic EPS 7.86 0.00 3.44 5.93 0.00 2.54 5.08
Diluted EPS 7.81 0.00 3.42 5.89 0.00 2.52 5.04
EPS After Extra Ordinary Items
Basic EPS 7.86 0.00 3.44 5.93 0.00 2.54 5.08
Diluted EPS 7.81 0.00 3.42 5.89 0.00 2.52 5.04
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
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 114.03 91.18 22.99 162.19 75.62 86.57 149.65
Other Income 130.15 35.24 94.77 0.76 0.73 0.04 8.13
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 32.93 29.41 3.52 8.25 2.63 5.62 10.08
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 26.18 20.84 5.35 7.50 3.83 3.67 8.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 54.92 40.93 14.13 146.44 69.15 77.29 131.52
Interest 34.54 15.36 19.18 39.60 21.86 17.75 27.15
Gross Profit 150.53 60.82 89.72 107.60 48.02 59.58 112.49
Depreciation 1.02 0.64 0.38 0.67 0.34 0.33 0.38
Taxation 13.35 13.97 -0.62 0.21 0.36 -0.16 -0.14
Net Profit / Loss 136.16 46.21 89.96 106.73 47.32 59.41 112.25
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 83.79 83.79 79.74 79.45 79.45 79.17 78.90
Equity Dividend Rate 180.00 0.00 0.00 150.00 0.00 0.00 145.00
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 1.70 0.00 1.13 1.35 0.00 0.75 1.42
Diluted EPS 1.69 0.00 1.12 1.34 0.00 0.75 1.41
EPS After Extra Ordinary Items
Basic EPS 1.70 0.00 1.13 1.35 0.00 0.75 1.42
Diluted EPS 1.69 0.00 1.12 1.34 0.00 0.75 1.41