15 Oct 2018 | 11:29 PM
 

KPIT Technologies Ltd. Share Price Live (BSE)
0

BSE Code: 532400 | NSE Symbol: KPIT
218.70
16.50
(8.17 %)
15 Oct 2018 | 03:58 PM
Change company
  • Open (Rs)
    204.95
  • Prev. close (Rs.)
    202.20
  • High (Rs.)
    221.60
  • Low (Rs.)
    204.95
  • 52W H (Rs.)
    314.80
  • 52W L (Rs.)
    125.60
  • Volume
    212642
  • MCap (Rs in Cr.)
    4,319.31

KPIT Technologies 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.) 13.67 11.29 15.56 12.60 12.76 10.86 7.58
Adjusted Cash EPS (Rs.) 18.12 15.68 19.24 17.13 15.67 13.31 10.08
Reported EPS (Rs.) 13.34 12.67 14.96 12.60 13.42 10.32 8.17
Reported Cash EPS (Rs.) 17.79 17.07 18.64 17.13 16.33 12.77 10.67
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 19.97 18.53 23.12 17.25 20.36 17.40 12.17
Book Value (Excl Rev Res) Per Share (Rs.) 19.97 18.53 23.12 17.25 20.36 17.40 12.17
Book Value (Incl Rev Res) Per Share (Rs.) 19.97 18.53 23.12 17.25 20.36 17.40 12.17
Net Operating Income Per Share (Rs.) 193.32 176.42 171.66 158.98 145.24 116.10 84.30
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.33 10.50 13.46 10.85 14.01 14.99 14.43
Gross Profit Margin (%) 8.03 8.01 11.32 8.00 12.01 12.88 11.47
Net Profit Margin (%) 6.90 7.18 8.71 7.92 9.24 8.88 9.60
Adjusted Cash Margin (%) 9.25 8.83 11.10 10.64 10.65 11.40 11.85
Adjusted Return On Net Worth (%) 14.26 13.42 21.09 18.29 18.58 20.21 18.93
Reported Return On Net Worth (%) 13.91 15.07 20.27 18.29 19.54 19.20 20.40
Return On long Term Funds (%) 18.01 17.05 25.35 19.98 25.40 25.39 23.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.06 0.12 0.06 0.10 0.14 0.12
Total Debt/Equity 0.15 0.20 0.16 0.34 0.34 0.31 0.31
Owners fund as % of total Source 0.15 0.20 0.16 0.34 0.34 0.31 0.31
Fixed Assets Turnover Ratio 1.83 1.89 1.93 1.73 1.74 1.90 1.80
LIQUIDITY RATIOS
Current Ratio 2.74 2.63 2.59 2.74 2.74 2.31 1.98
Current Ratio (Inc. ST Loans) 1.65 1.54 2.21 1.23 1.09 1.23 1.13
Quick Ratio 2.56 2.41 2.36 2.60 2.66 2.30 1.97
Inventory Turnover Ratio 19.97 18.53 23.12 17.25 20.36 17.40 12.17
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 19.89 10.52 18.26 10.99 10.09 10.14 9.97
Dividend payout Ratio (Cash Profit) 14.91 7.81 14.65 8.09 8.30 8.20 7.63
Earning Retention Ratio 80.59 88.19 82.45 89.01 89.38 90.36 89.26
Cash Earnings Retention Ratio 85.36 91.50 85.81 91.91 91.36 92.13 91.93
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.81 1.09 0.60 1.38 1.51 1.25 1.24
Financial Charges Coverage Ratio 40.60 27.16 27.96 13.84 15.93 24.54 31.46
Fin. Charges Cov.Ratio (Post Tax) 33.32 24.62 22.16 13.40 12.75 18.39 26.92
COMPONENT RATIOS
Material Cost Component(% earnings) 1.27 1.08 0.53 2.83 0.10 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 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 1.83 1.89 1.93 1.73 1.74 1.90 1.80
Bonus Component In Equity Capital (%) 66.59 67.06 67.19 67.10 68.03 65.45 70.92
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,789.69 3,904.43 3,899.29 3,930.86 4,103.83 4,102.52 4,147.32
EV / Net Sales (X) 1.03 1.18 1.21 1.31 1.52 1.83 2.76
EV / EBITDA (X) 8.95 10.57 8.43 10.93 10.00 11.81 18.00
MarketCap / Sales (X) 1.17 1.29 1.33 1.44 1.59 1.92 2.86
Retention Ratios (%) 80.11 89.48 81.74 89.01 89.91 89.86 90.03
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.12 1.23 1.27 1.37 1.50 1.87 2.58
Earning Yield (%) 0.06 0.06 0.07 0.06 0.06 0.05 0.04
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.23 9.00 10.82 8.08 7.38 5.44 3.63
Adjusted Cash EPS (Rs.) 13.06 12.78 13.92 11.78 9.54 7.39 5.86
Reported EPS (Rs.) 9.37 9.00 10.82 10.71 8.04 5.34 4.20
Reported Cash EPS (Rs.) 13.20 12.78 13.92 14.40 10.20 7.29 6.42
Dividend Per Share 2.40 2.20 2.20 1.10 1.10 0.90 0.70
Operating Profit Per Share (Rs.) 12.32 13.92 15.48 12.77 12.29 9.01 7.59
Book Value (Excl Rev Res) Per Share (Rs.) 12.32 13.92 15.48 12.77 12.29 9.01 7.59
Book Value (Incl Rev Res) Per Share (Rs.) 12.32 13.92 15.48 12.77 12.29 9.01 7.59
Net Operating Income Per Share (Rs.) 76.10 70.12 67.18 66.24 47.98 37.09 34.44
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.18 19.85 23.03 19.28 25.61 24.28 22.02
Gross Profit Margin (%) 11.15 14.46 18.41 13.71 21.12 19.04 15.57
Net Profit Margin (%) 12.31 12.82 16.10 16.16 16.75 14.24 12.06
Adjusted Cash Margin (%) 16.67 18.00 20.28 17.45 19.49 19.68 16.83
Adjusted Return On Net Worth (%) 11.63 12.31 16.66 14.57 13.12 11.82 10.52
Reported Return On Net Worth (%) 11.80 12.31 16.66 19.31 14.29 11.61 12.15
Return On long Term Funds (%) 12.92 14.03 18.78 17.50 18.08 14.62 16.49
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.07 0.14 0.06 0.09 0.11 0.00
Total Debt/Equity 0.17 0.21 0.18 0.40 0.36 0.29 0.23
Owners fund as % of total Source 0.17 0.21 0.18 0.40 0.36 0.29 0.23
Fixed Assets Turnover Ratio 0.84 0.85 0.87 0.87 0.69 0.75 0.85
LIQUIDITY RATIOS
Current Ratio 2.88 3.58 3.63 3.78 3.00 2.34 2.10
Current Ratio (Inc. ST Loans) 1.40 1.46 2.52 1.10 0.81 0.85 0.80
Quick Ratio 2.64 3.35 3.34 3.66 2.99 2.34 2.10
Inventory Turnover Ratio 12.32 13.92 15.48 12.77 12.29 9.01 7.59
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 23.34 12.21 20.84 10.78 14.32 16.86 16.69
Dividend payout Ratio (Cash Profit) 16.57 8.59 16.19 8.02 11.30 12.36 10.91
Earning Retention Ratio 76.32 87.79 79.16 85.72 84.40 83.44 80.71
Cash Earnings Retention Ratio 83.26 91.41 83.81 90.20 87.92 87.80 88.04
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.01 1.19 0.84 1.86 2.13 1.84 1.35
Financial Charges Coverage Ratio 57.02 32.55 29.92 11.87 12.23 22.15 30.98
Fin. Charges Cov.Ratio (Post Tax) 52.77 29.16 25.58 13.23 10.44 18.12 26.11
COMPONENT RATIOS
Material Cost Component(% earnings) 0.40 1.76 1.11 6.75 0.32 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 69.12 72.64 78.45 70.50 66.91 82.28 84.16
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 0.84 0.85 0.87 0.87 0.69 0.75 0.85
Bonus Component In Equity Capital (%) 66.59 67.06 67.19 67.10 68.03 65.45 70.92
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,142.21 4,156.59 4,074.81 4,114.04 4,236.89 4,225.63 4,254.85
EV / Net Sales (X) 2.87 3.15 3.23 3.30 4.76 5.91 6.94
EV / EBITDA (X) 15.04 14.96 12.80 15.64 17.29 23.23 30.19
MarketCap / Sales (X) 2.98 3.25 3.40 3.45 4.82 6.00 7.01
Retention Ratios (%) 76.66 87.79 79.16 89.22 85.68 83.14 83.31
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.86 3.10 3.24 3.28 4.53 5.86 6.31
Earning Yield (%) 0.04 0.04 0.05 0.05 0.04 0.02 0.02
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 37.90 37.64 37.56 37.61 37.10 38.56 35.59
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 0.26 0.01 0.06 0.77 1.48 0.14 0.11
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 1,778.75 1,544.81 1,347.81 1,257.77 1,236.54 997.54 676.85
Loan Funds
Secured Loans 277.12 320.42 215.54 341.66 399.92 274.88 140.37
Unsecured Loans 0.00 0.00 0.00 104.04 39.06 46.38 81.85
Minority Interest 3.57 1.69 0.00 0.00 0.00 27.02 32.60
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 2,097.60 1,904.57 1,600.98 1,741.85 1,714.11 1,384.52 967.37
USES OF FUNDS
Fixed Assets
Gross Block 952.12 749.40 665.59 923.25 981.33 761.82 648.96
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 122.69 78.55 35.41 193.69 168.10 143.26 119.94
Net Block 829.43 670.84 630.18 729.56 813.23 618.57 529.02
Capital Work in Progress 31.54 137.61 36.04 12.05 2.27 24.24 18.51
Investments 129.22 78.80 11.76 81.51 185.88 215.40 58.22
Net Current Assets
Current Assets, Loans and Advances 1,742.70 1,641.16 1,505.19 1,446.95 1,122.03 926.59 730.53
Less : Current Liabilities and Provisions 635.30 623.85 582.18 528.22 409.30 400.28 368.90
Total Net Current Assets 1,107.41 1,017.31 923.01 918.73 712.73 526.32 361.63
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 2,097.60 1,904.57 1,600.98 1,741.85 1,714.11 1,384.52 967.37
Note :
Book Value of Unquoted Investments 1.04 12.79 11.76 81.51 185.88 215.40 58.22
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 84.19 119.08 230.30 268.90 183.11 61.34 156.83
Number of Equity shares outstanding 18.95 18.82 18.78 18.81 18.55 19.28 17.79
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 37.90 37.64 37.56 37.61 37.10 38.56 35.59
Share Application Money 0.00 0.00 0.06 0.77 1.48 0.09 0.11
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,466.33 1,336.68 1,181.50 1,005.26 1,006.34 848.61 578.61
Loan Funds
Secured Loans 249.71 286.29 220.71 322.04 376.84 261.36 140.37
Unsecured Loans 0.00 0.00 0.00 89.96 0.00 0.00 0.00
Total 1,753.95 1,660.61 1,439.84 1,455.63 1,421.77 1,148.63 754.68
USES OF FUNDS
Fixed Assets
Gross Block 462.46 298.47 258.36 368.97 326.15 259.95 244.17
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 98.97 63.16 29.02 174.09 145.97 117.13 99.78
Net Block 363.49 235.30 229.34 194.87 180.18 142.82 144.40
Capital Work in Progress 29.20 125.98 33.08 10.98 2.22 20.06 16.57
Investments 709.22 631.66 515.64 553.30 815.30 739.96 402.64
Net Current Assets
Current Assets, Loans and Advances 999.50 926.89 913.30 947.11 635.76 428.57 365.19
Less : Current Liabilities and Provisions 347.45 259.23 251.52 250.63 211.69 182.79 174.11
Total Net Current Assets 652.04 667.66 661.78 696.48 424.08 245.78 191.07
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,753.95 1,660.61 1,439.84 1,455.63 1,421.77 1,148.63 754.68
Note :
Book Value of Unquoted Investments 709.22 631.66 574.68 553.30 815.30 739.96 402.64
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 148.01 198.31 193.47 157.49 164.51 281.42 137.86
Number of Equity shares outstanding 18.95 18.82 18.78 18.81 18.55 19.28 17.79
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 3,663.70 3,320.05 3,224.29 2,989.92 2,694.04 2,238.63 1,500.01
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 8.43 -10.40 -3.81 0.28 -0.30 0.00 0.00
Total Income 3,672.12 3,309.64 3,220.48 2,990.20 2,693.74 2,238.63 1,500.01
EXPENDITURE :
Raw Materials 46.56 36.01 17.23 84.88 2.87 0.00 0.00
Excise Duty 1.88 3.32 2.12 12.46 0.27 0.00 0.00
Power and Fuel Cost 13.89 12.92 13.05 10.57 9.19 9.39 7.26
Other Manufacturing Expenses 13.89 12.92 13.05 10.57 9.19 9.39 7.26
Employee Cost 2,292.12 2,090.52 1,933.50 1,741.96 1,380.40 1,140.81 771.78
Selling and Administration Expenses 0.00 0.00 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 2,368.35 2,155.70 1,978.95 1,860.44 1,401.93 1,159.59 786.31
Profit before Interest, Depreciation and Tax 962.56 763.00 682.13 949.23 1,007.10 775.97 656.29
Interest and Financial Charges 10.43 13.60 16.54 25.98 25.77 14.15 7.32
Profit before Depreciation and Tax 952.12 749.40 665.59 923.25 981.33 761.82 648.96
Depreciation 84.30 82.66 69.12 85.13 53.95 47.15 44.49
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 322.61 299.08 365.45 248.47 343.03 275.57 189.02
Tax 69.75 60.57 84.55 11.48 94.08 76.56 43.67
Profit After Tax 252.85 238.50 280.90 236.99 248.95 199.01 145.35
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. 252.85 238.50 280.90 236.99 248.95 199.01 145.35
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 1,370.80 1,131.50 1,110.67 993.67 827.21 638.93 475.09
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 41.45 20.68 42.34 21.73 21.38 17.38 12.47
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 1.04 12.79 11.76 81.51 185.88 215.40 58.22
Extraordinary Items 2.56 26.09 -11.30 0.00 12.24 -1.30 10.05
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,442.29 1,319.56 1,261.86 1,245.75 890.09 715.24 612.89
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.10 0.66 -0.80 0.28 -0.30 0.00 0.00
Total Income 1,442.39 1,320.22 1,261.06 1,246.03 889.78 715.24 612.89
EXPENDITURE :
Raw Materials 5.91 23.30 14.10 84.11 2.87 0.00 0.00
Excise Duty 0.06 2.76 2.25 12.46 0.27 0.00 0.00
Power and Fuel Cost 13.16 12.18 12.47 10.06 5.17 7.43 6.65
Other Manufacturing Expenses 13.16 12.18 12.47 10.06 5.17 7.43 6.65
Employee Cost 924.18 796.54 717.50 664.47 445.87 353.67 334.01
Selling and Administration Expenses 0.00 0.00 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 956.47 846.96 758.78 781.17 459.35 368.53 347.30
Profit before Interest, Depreciation and Tax 467.29 307.00 269.00 391.12 346.18 268.16 248.72
Interest and Financial Charges 4.83 8.54 10.64 22.15 20.03 8.21 4.55
Profit before Depreciation and Tax 462.46 298.47 258.36 368.97 326.15 259.95 244.17
Depreciation 72.53 71.14 58.37 69.43 39.96 37.51 39.57
Profit Before Tax 200.66 198.24 249.38 220.77 197.32 134.29 106.86
Tax 23.11 28.95 46.21 19.36 48.16 31.24 32.19
Profit After Tax 177.55 169.29 203.17 201.41 149.16 103.05 74.67
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 1,057.79 902.51 817.10 628.62 556.71 441.83 383.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 32.61 16.25 33.39 17.38 17.61 14.56 10.45
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 709.22 631.66 574.68 553.30 815.30 739.96 402.64
Extraordinary Items 2.56 0.00 0.00 49.37 12.24 -1.85 10.05
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 222.63 103.80 152.90 73.98 62.54 41.13 54.62
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 188.63 110.26 102.65 77.78 60.16 55.49 35.86
Adjustments :
Depreciation 0.00 41.12 30.80 43.65 25.47 12.12 8.42
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -3.39 -1.20 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.21 1.81 1.02 -0.32 0.51 -0.01
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 0.01 0.01 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 -97.59 48.76 -33.51 -33.93 -24.63 -36.98
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 9.59
Loans and Advances 0.00 -33.35 -16.86 -3.95 -18.44 9.71 -31.57
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 61.93 -48.84 50.01 13.34 26.20 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 4.21 6.70 7.43 9.44 6.67 1.92
Direct Taxes Paid 0.00 -24.92 -21.34 -14.11 -7.61 -4.70 0.20
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 -2.12 5.88 -9.68 -6.05 0.06 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 100.45 53.21 107.59 120.58 44.06 80.15 -16.97
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -46.93 -23.79 -49.32 -35.97 -91.83 -50.00
Sale of Fixed Assets 0.00 0.26 0.09 -0.31 0.45 0.27 0.06
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 27.05 -74.67 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Investment Income 0.00 0.00 0.00 0.08 3.40 -4.88 0.00
Interest Received 0.00 2.12 4.59 2.43 1.90 2.21 1.37
Dividend Received 0.00 -3.39 -1.20 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 -46.29 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 -282.80 -56.53 -143.48 -47.13 -30.11 -94.03 -48.13
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 -8.24 -12.65 -0.06
Proceed from Bank Borrowings 0.00 0.00 20.28 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 17.35 0.00 16.13 -19.73 17.64 10.45
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.06 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 0.20 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 -0.23 -0.25 0.00 0.00 0.00
Dividend Paid 0.00 -6.43 -5.48 -6.38 -6.12 -2.91 -2.91
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -4.25 -6.78 -7.43 -9.44 -6.67 -1.92
Others 108.41 -3.04 0.00 16.10 2.02 28.93 47.47
Net Cash used in Financing Activities 108.41 104.45 -13.25 18.23 -2.24 35.42 51.58
Net Inc./(Dec.) in Cash and Cash Equivalent -75.97 104.20 -52.81 93.14 11.44 21.40 -13.49
Cash and Cash Equivalents at End of the year 146.66 208.00 100.09 167.12 73.98 62.54 41.13
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 133.23 110.90 144.84 54.38 72.40 39.20 148.08
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 177.55 169.29 203.17 171.40 197.32 134.29 106.86
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 265.66 125.96 359.87 209.99 67.99 116.39 95.92
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 -135.87 -154.12 -123.50 -92.19 -177.24 -373.11 -230.66
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 -116.70 50.49 -270.47 -26.28 89.88 282.76 28.51
Net Cash used in Financing Activities -116.70 50.49 -270.47 -26.28 89.88 282.76 28.51
Net Inc./(Dec.) in Cash and Cash Equivalent 13.94 22.33 -33.94 90.46 -19.59 27.07 -108.89
Cash and Cash Equivalents at End of the year 147.17 133.23 110.90 144.84 52.81 66.27 39.20
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 1,013.84 966.43 912.77 916.02 868.48 857.57 830.08
Other Income 16.20 19.05 2.54 11.40 12.05 1.25 2.92
Stock Adjustment -0.42 2.04 -0.91 5.99 1.30 -10.65 -1.80
Raw Material 5.43 16.38 7.17 12.37 10.64 17.81 6.34
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 631.07 608.84 570.76 573.82 538.70 540.58 531.21
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 254.93 229.34 236.83 233.56 238.35 222.79 209.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 122.83 109.83 98.91 90.27 79.49 87.04 84.58
Interest 5.36 2.86 2.43 2.59 2.56 0.04 6.56
Gross Profit 133.67 126.02 99.02 99.08 88.98 88.25 80.94
Depreciation 27.05 25.64 20.36 19.26 19.04 24.78 19.14
Taxation 24.07 16.54 16.76 19.48 16.98 9.74 14.30
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 82.56 83.85 61.90 60.34 55.52 53.73 73.58
Minority Interest -1.16 -0.60 -0.22 -0.62 -0.07 -0.04 0.00
Share Of P/L Of Associates -3.96 -7.25 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 77.43 76.00 61.68 59.72 55.45 53.69 73.58
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 37.99 37.90 37.80 37.72 37.68 37.64 37.61
EPS Before Extra Ordinary Items
Basic EPS 4.00 3.93 3.20 3.11 2.89 2.80 3.84
Diluted EPS 3.88 3.81 3.10 3.00 2.78 2.69 3.68
EPS After Extra Ordinary Items
Basic EPS 4.00 3.93 3.20 3.11 2.89 2.80 3.84
Diluted EPS 3.88 3.81 3.10 3.00 2.78 2.69 3.68
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 420.38 400.03 377.71 351.45 313.10 321.07 328.82
Other Income 13.59 15.90 0.73 11.33 14.11 -1.07 1.81
Stock Adjustment 0.00 1.56 0.06 -1.45 -0.07 0.27 -0.02
Raw Material 0.15 2.53 0.24 2.68 0.46 10.19 5.83
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 249.33 245.08 231.87 235.29 211.94 200.64 201.88
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 82.68 77.82 70.59 63.40 66.90 63.32 59.88
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 88.23 73.04 74.95 51.54 33.87 46.65 61.25
Interest 3.54 1.46 1.09 1.16 1.13 -1.94 5.55
Gross Profit 98.28 87.48 74.59 61.71 46.86 47.52 57.51
Depreciation 22.18 22.04 17.27 16.61 16.62 20.36 17.38
Taxation 16.94 1.90 8.67 7.58 4.96 -1.23 6.55
Net Profit / Loss 59.16 63.54 48.65 37.52 27.84 28.39 33.58
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 37.99 37.90 37.80 37.72 37.68 37.64 37.61
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 3.06 3.29 2.53 1.95 1.45 1.48 1.75
Diluted EPS 2.96 3.19 2.45 1.89 1.40 1.42 1.68
EPS After Extra Ordinary Items
Basic EPS 3.06 3.29 2.53 1.95 1.45 1.48 1.75
Diluted EPS 2.96 3.19 2.45 1.89 1.40 1.42 1.68
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,663.70 1,879.20 1,784.50 3,320.05 1,687.66 1,632.39 3,224.29
Other Income 45.04 21.59 23.45 20.66 4.17 16.49 24.77
Stock Adjustment 8.43 1.13 7.29 -10.40 -12.44 2.04 -3.81
Raw Material 46.56 23.55 23.01 36.01 24.14 11.87 17.23
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2,292.12 1,179.60 1,112.52 2,090.52 1,071.79 1,018.74 1,932.86
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 938.08 466.17 471.91 855.28 432.54 422.74 842.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 378.50 208.74 169.76 348.63 171.63 177.00 435.31
Interest 10.43 5.28 5.15 13.60 6.61 6.99 15.19
Gross Profit 413.11 225.05 188.07 355.70 169.19 186.50 444.89
Depreciation 84.30 46.00 38.30 82.66 43.93 38.74 69.12
Taxation 69.75 33.30 36.46 60.57 24.04 36.53 82.97
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 261.62 145.75 115.87 238.55 127.32 111.23 281.50
Minority Interest -1.51 -0.82 -0.69 -0.04 -0.04 0.00 0.00
Share Of P/L Of Associates -7.25 -7.25 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 252.85 137.68 115.17 238.50 53.69 111.23 281.50
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 37.90 37.90 37.72 37.64 37.64 37.59 37.56
EPS Before Extra Ordinary Items
Basic EPS 13.13 0.00 5.99 12.44 0.00 5.80 14.72
Diluted EPS 12.69 0.00 5.78 11.94 0.00 5.56 14.09
EPS After Extra Ordinary Items
Basic EPS 13.13 0.00 5.99 12.44 0.00 5.80 14.72
Diluted EPS 12.69 0.00 5.78 11.94 0.00 5.56 14.09
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 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 1,442.29 777.74 664.55 1,319.56 649.89 669.68 1,261.86
Other Income 42.08 16.63 25.44 15.94 0.74 15.20 26.48
Stock Adjustment 0.10 1.63 -1.52 0.66 0.24 0.42 -0.80
Raw Material 5.91 2.77 3.14 23.30 16.02 7.28 14.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 924.18 476.95 447.22 796.54 402.52 394.02 719.20
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 278.71 148.41 130.30 237.07 123.20 113.87 240.36
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 233.39 147.98 85.41 261.99 107.90 154.08 288.99
Interest 4.83 2.54 2.29 8.54 3.61 4.93 10.83
Gross Profit 270.64 162.07 108.57 269.39 105.04 164.35 304.64
Depreciation 72.53 39.31 33.22 71.14 37.74 33.40 58.37
Taxation 23.11 10.58 12.54 28.95 5.32 23.63 44.36
Net Profit / Loss 177.55 112.19 65.36 169.29 61.98 107.32 201.91
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 37.90 37.90 37.72 37.64 37.64 37.59 37.56
Equity Dividend Rate 120.00 0.00 0.00 110.00 0.00 0.00 110.00
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 9.22 0.00 3.40 8.83 0.00 5.60 10.56
Diluted EPS 8.91 0.00 3.28 8.47 0.00 5.36 10.10
EPS After Extra Ordinary Items
Basic EPS 9.22 0.00 3.40 8.83 0.00 5.60 10.56
Diluted EPS 8.91 0.00 3.28 8.47 0.00 5.36 10.10