21 Oct 2017 | 10:39 AM
 

National Aluminium Company Ltd. Share Price Live (BSE)
0

BSE Code: 532234 | NSE Symbol: NATIONALUM
87.25
-1.55
(-1.74 %)
18 Oct 2017 | 03:47 PM
Change company
  • Open (Rs)
    87.75
  • Prev. close (Rs.)
    88.80
  • High (Rs.)
    87.80
  • Low (Rs.)
    84.70
  • 52W H (Rs.)
    89.40
  • 52W L (Rs.)
    45.55
  • Volume
    266657
  • MCap (Rs in Cr.)
    16,864.81

National Aluminium Company Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.67 2.63 4.55
Adjusted Cash EPS (Rs.) 6.15 4.27 6.16
Reported EPS (Rs.) 3.45 2.84 5.13
Reported Cash EPS (Rs.) 5.94 4.48 6.73
Dividend Per Share 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 5.59 3.64 6.62
Book Value (Excl Rev Res) Per Share (Rs.) 5.59 3.64 6.62
Book Value (Incl Rev Res) Per Share (Rs.) 5.59 3.64 6.62
Net Operating Income Per Share (Rs.) 39.02 26.45 28.65
Free Reserves Per Share (Rs.) 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.31 13.76 23.10
Gross Profit Margin (%) 7.94 7.53 17.50
Net Profit Margin (%) 8.85 10.72 17.90
Adjusted Cash Margin (%) 14.95 14.98 19.70
Adjusted Return On Net Worth (%) 6.94 5.24 9.16
Reported Return On Net Worth (%) 6.54 5.65 10.32
Return On long Term Funds (%) 9.87 8.13 15.35
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.65 0.53 0.00
LIQUIDITY RATIOS
Current Ratio 1.30 2.36 2.38
Current Ratio (Inc. ST Loans) 1.29 2.36 2.38
Quick Ratio 1.03 2.05 2.03
Inventory Turnover Ratio 5.59 3.64 6.62
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 123.68 84.86 40.94
Dividend payout Ratio (Cash Profit) 71.93 53.70 31.18
Earning Retention Ratio -16.53 8.45 53.89
Cash Earnings Retention Ratio 30.55 43.69 65.91
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.04 0.00 0.00
Financial Charges Coverage Ratio 553.13 1,218.72 0.00
Fin. Charges Cov.Ratio (Post Tax) 427.80 955.64 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 19.89 21.99 19.65
Selling Cost Component 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 44.13 42.81
Import Comp. in Raw Mat. Consumed 0.00 11.25 13.49
Long term assets / Total Assets 0.65 0.53 0.00
Bonus Component In Equity Capital (%) 66.66 50.00 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 14,229.65 11,572.77 11,888.09
EV / Net Sales (X) 1.89 1.70 1.61
EV / EBITDA (X) 9.56 7.85 5.00
MarketCap / Sales (X) 2.19 2.42 2.24
Retention Ratios (%) -23.68 15.14 59.06
Price / BV (X) 0.00 0.00 0.00
Price / Sales (X) 2.19 3.23 2.98
Earning Yield (%) 0.04 0.03 0.06
Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.67 2.63 2.68 2.30 3.38 4.15 11.71
Adjusted Cash EPS (Rs.) 6.15 4.27 4.72 4.26 5.19 5.79 16.67
Reported EPS (Rs.) 3.46 2.84 2.49 2.30 3.30 4.15 12.64
Reported Cash EPS (Rs.) 5.94 4.48 4.53 4.26 5.11 5.79 17.59
Dividend Per Share 2.80 2.00 1.50 1.25 1.00 1.50 2.50
Operating Profit Per Share (Rs.) 5.59 3.64 3.62 3.52 4.44 6.18 18.95
Book Value (Excl Rev Res) Per Share (Rs.) 5.59 3.64 3.62 3.52 4.44 6.18 18.95
Book Value (Incl Rev Res) Per Share (Rs.) 5.59 3.64 3.62 3.52 4.44 6.18 18.95
Net Operating Income Per Share (Rs.) 39.02 26.45 26.31 26.84 25.65 23.50 80.47
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 151.34
PROFITABILITY RATIOS
Operating Margin (%) 14.31 13.76 13.77 13.11 17.31 26.28 23.54
Gross Profit Margin (%) 7.94 7.54 6.03 5.80 10.26 19.32 17.38
Net Profit Margin (%) 8.86 10.72 8.75 8.57 12.84 17.65 14.84
Adjusted Cash Margin (%) 14.95 14.98 16.57 14.78 18.70 23.26 19.58
Adjusted Return On Net Worth (%) 6.94 5.24 5.70 4.96 7.43 9.57 7.26
Reported Return On Net Worth (%) 6.55 5.66 5.29 4.96 7.25 9.57 7.83
Return On long Term Funds (%) 9.87 8.13 7.97 7.64 10.41 13.64 11.55
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 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.65 0.53 0.56 0.58 0.58 0.56 0.51
LIQUIDITY RATIOS
Current Ratio 1.30 2.36 1.75 1.64 1.96 1.70 1.78
Current Ratio (Inc. ST Loans) 1.29 2.36 1.75 1.64 1.96 1.69 1.78
Quick Ratio 1.03 2.05 1.48 1.33 1.64 1.42 1.42
Inventory Turnover Ratio 5.59 3.64 3.62 3.52 4.44 6.18 18.95
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 80.95 70.51 60.18 54.34 30.33 24.10 23.14
Dividend payout Ratio (Cash Profit) 47.10 44.62 33.12 29.33 19.58 17.28 16.62
Earning Retention Ratio 23.63 23.93 44.12 45.66 70.43 75.90 75.03
Cash Earnings Retention Ratio 54.49 53.22 68.22 70.67 80.74 82.72 82.46
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.04 0.00 0.00 0.00 0.00 0.01 0.00
Financial Charges Coverage Ratio 553.13 1,218.69 0.00 190.32 1,939.16 0.00 16.52
Fin. Charges Cov.Ratio (Post Tax) 428.10 955.63 0.00 148.42 1,513.70 0.00 13.31
COMPONENT RATIOS
Material Cost Component(% earnings) 19.89 21.99 22.65 22.40 21.70 18.97 18.04
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 1.80
Exports as percent of Total Sales 43.44 44.13 53.34 48.83 38.68 33.94 40.02
Import Comp. in Raw Mat. Consumed 0.00 11.25 21.67 13.03 15.74 20.37 10.94
Long term assets / Total Assets 0.65 0.53 0.56 0.58 0.58 0.56 0.51
Bonus Component In Equity Capital (%) 50.00 50.00 50.00 50.00 50.00 50.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 14,229.65 11,583.35 12,468.59 13,012.50 12,348.53 12,721.65 13,364.53
EV / Net Sales (X) 1.89 1.70 1.84 1.88 1.87 2.10 2.58
EV / EBITDA (X) 9.56 7.86 8.36 9.18 7.32 6.54 8.79
MarketCap / Sales (X) 2.19 2.42 2.44 2.39 2.50 2.73 3.19
Retention Ratios (%) 19.05 29.49 39.82 45.66 69.67 75.90 76.86
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.19 3.23 3.25 3.18 3.33 3.64 1.06
Earning Yield (%) 0.04 0.03 0.03 0.03 0.04 0.05 0.15
Rs in Cr Mar 2017 Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 966.46 1,288.62 1,288.62
Preference Share Capital 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00
Reserves and Surplus 9,238.69 11,627.88 11,508.80
Loan Funds
Secured Loans 0.00 0.00 0.00
Unsecured Loans 51.09 0.00 0.00
Minority Interest 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00
Total 10,256.24 12,916.50 12,797.42
USES OF FUNDS
Fixed Assets
Gross Block 8,023.22 15,441.08 15,234.88
Less : Revaluation Reserve 0.00 0.00 0.00
Less: Accum. Depreciation 878.79 8,973.57 8,589.46
Net Block 7,144.43 6,467.51 6,645.42
Capital Work in Progress 566.00 662.14 550.01
Investments 1,260.04 876.03 950.03
Net Current Assets
Current Assets, Loans and Advances 5,530.54 8,523.68 8,032.34
Less : Current Liabilities and Provisions 4,244.77 3,612.86 3,380.38
Total Net Current Assets 1,285.77 4,910.82 4,651.96
Minority Interest 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00
Total 10,256.24 12,916.50 12,797.42
Note :
Book Value of Unquoted Investments 38.91 0.03 0.03
Market Value of Quoted Investments 1,221.03 1,009.32 1,021.06
Contingent liabilities 2,880.68 2,864.70 2,706.96
Number of Equity shares outstanding 193.29 257.72 257.72
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 966.46 1,288.62 1,288.62 1,288.62 1,288.62 1,288.62 1,288.62
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 9,239.33 11,619.06 11,508.68 10,833.83 10,643.83 10,426.46 9,875.99
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 14.88
Unsecured Loans 51.09 0.00 0.00 0.00 0.00 0.00 0.00
Total 10,256.88 12,907.68 12,797.30 12,122.45 11,932.45 11,715.08 11,179.49
USES OF FUNDS
Fixed Assets
Gross Block 8,023.22 15,441.07 15,234.88 14,822.39 14,146.48 13,639.24 12,071.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 878.79 8,973.57 8,589.46 8,030.45 7,517.59 7,026.89 6,577.98
Net Block 7,144.43 6,467.50 6,645.42 6,791.94 6,628.89 6,612.35 5,493.53
Capital Work in Progress 566.00 661.36 549.73 768.74 1,001.92 684.44 1,706.82
Investments 1,260.68 877.08 951.04 1,245.04 1,490.06 754.26 1,331.67
Net Current Assets
Current Assets, Loans and Advances 5,530.54 8,513.05 8,031.48 7,742.79 7,206.08 7,469.73 6,416.88
Less : Current Liabilities and Provisions 4,244.77 3,611.31 3,380.37 4,426.06 4,394.50 3,805.70 3,769.41
Total Net Current Assets 1,285.77 4,901.74 4,651.11 3,316.73 2,811.58 3,664.03 2,647.47
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 10,256.88 12,907.68 12,797.30 12,122.45 11,932.45 11,715.08 11,179.49
Note :
Book Value of Unquoted Investments 39.55 1.08 1.04 1.04 1.04 1.02 1.02
Market Value of Quoted Investments 1,221.13 66.04 1,021.06 1,323.69 1,571.65 776.21 1,360.90
Contingent liabilities 2,880.68 2,864.70 2,706.96 2,858.08 3,255.54 4,225.26 4,175.20
Number of Equity shares outstanding 193.29 257.72 257.72 257.72 257.72 257.72 257.72
Rs in Cr Mar 2017 Mar 2016 Mar 2015
INCOME :
Sales Turnover 7,543.04 6,816.00 7,382.81
Other Income 189.36 216.27 163.22
Stock Adjustments -96.59 -8.99 2.90
Total Income 7,635.81 7,023.28 7,548.93
EXPENDITURE :
Raw Materials 1,181.79 1,104.40 1,031.59
Excise Duty 506.98 453.20 508.72
Power and Fuel Cost 2,212.53 1,864.61 1,802.24
Other Manufacturing Expenses 2,401.89 2,080.88 1,965.46
Employee Cost 1,537.44 1,361.37 1,377.91
Selling and Administration Expenses 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00
Total Expenditures 7,840.63 6,864.46 6,685.92
Profit before Interest, Depreciation and Tax 8,025.91 15,442.29 15,234.88
Interest and Financial Charges 2.69 1.21 0.00
Profit before Depreciation and Tax 8,023.22 15,441.08 15,234.88
Depreciation 480.36 424.09 413.66
Minority Interest before PAT 0.00 0.00 0.00
Profit Before Tax 963.91 1,102.80 2,113.49
Tax 296.19 371.77 791.59
Profit After Tax 667.72 731.03 1,321.90
Minority Interest after PAT 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 667.72 731.03 1,321.90
Adjustment below Net Profit 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00
Appropriations 1,113.61 735.49 1,325.66
P and L Bal. carried down 0.00 0.00 0.00
Equity Dividend 686.19 515.45 451.02
Preference Dividend 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00
Book Value 38.91 0.03 0.03
Extraordinary Items -40.15 53.45 148.42
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 7,543.04 6,816.00 7,382.81 6,780.85 6,916.48 6,611.57 6,056.57
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -96.59 -8.99 2.90 58.55 -64.25 -2.93 -61.68
Total Income 7,446.45 6,807.01 7,385.71 6,839.40 6,852.23 6,608.64 5,994.89
EXPENDITURE :
Raw Materials 1,181.79 1,104.40 1,031.59 1,063.16 1,167.83 1,030.78 766.12
Excise Duty 506.98 453.20 508.72 0.00 437.72 426.66 410.90
Power and Fuel Cost 2,236.71 1,888.79 1,826.37 2,038.26 2,456.07 2,220.12 1,778.15
Other Manufacturing Expenses 2,236.71 1,888.79 1,826.37 2,038.26 2,456.07 2,220.12 1,778.15
Employee Cost 1,537.44 1,361.36 1,377.91 1,245.33 1,153.93 1,034.54 961.16
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 7,699.63 6,696.54 6,570.96 6,385.01 7,671.62 6,932.22 5,694.48
Profit before Interest, Depreciation and Tax 8,025.91 15,442.28 15,234.88 14,822.39 14,153.93 13,640.11 12,071.51
Interest and Financial Charges 2.69 1.21 0.00 0.00 7.45 0.87 0.00
Profit before Depreciation and Tax 8,023.22 15,441.07 15,234.88 14,822.39 14,146.48 13,639.24 12,071.51
Depreciation 480.36 424.09 413.66 524.73 505.43 466.55 421.72
Profit Before Tax 964.72 1,102.76 2,113.42 917.81 905.04 1,197.75 1,523.83
Tax 296.19 371.75 791.57 275.46 312.21 348.25 454.53
Profit After Tax 668.53 731.01 1,321.85 642.35 592.83 849.50 1,069.30
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 1,113.56 735.35 1,325.54 645.98 599.04 855.17 1,075.90
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 431.04 410.05 360.84 320.89 268.89 216.41 215.16
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 39.55 1.08 1.04 1.04 1.04 1.02 1.02
Extraordinary Items -40.15 53.45 148.42 -49.37 0.00 -21.90 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 654.42 4,627.98 4,048.29 3,504.38 4,168.35 3,795.23 3,152.35
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 668.53 1,102.76 2,113.42 917.81 905.04 1,197.75 1,523.83
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 1,435.94 843.84 520.47 981.34 876.17 886.70 1,630.48
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 1,550.34 5.66 565.72 78.05 -1,311.63 -82.28 -768.48
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 -3,615.87 -543.95 -506.50 -515.48 -228.51 -431.30 -219.12
Net Cash used in Financing Activities -3,615.87 -543.95 -506.50 -515.48 -228.51 -431.30 -219.12
Net Inc./(Dec.) in Cash and Cash Equivalent -629.59 305.55 579.69 543.91 -663.97 373.12 642.88
Cash and Cash Equivalents at End of the year 24.83 4,933.53 4,627.98 4,048.29 3,504.38 4,168.35 3,795.23
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 1,802.69 2,423.26 1,852.44 1,846.07 1,549.02 1,889.32 1,743.09
Other Income 85.86 61.96 75.85 136.85 133.61 177.88 140.73
Stock Adjustment -212.88 140.25 -106.13 36.11 -166.82 178.79 -48.94
Raw Material 298.36 314.93 336.22 283.70 246.94 286.92 304.35
Power And Fuel 620.13 588.96 591.29 528.31 503.97 438.04 508.41
Employee Expenses 430.14 482.64 355.94 351.87 346.99 340.78 355.78
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 439.44 469.01 389.88 473.76 423.32 404.70 481.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 227.50 427.47 285.24 172.32 194.62 240.09 141.55
Interest 0.44 0.99 0.60 0.56 0.54 0.53 0.52
Gross Profit 312.92 488.44 360.49 308.61 327.69 417.44 281.76
Depreciation 116.97 108.61 117.68 135.28 118.79 110.83 107.28
Taxation 67.01 108.44 61.76 52.10 73.89 92.55 80.05
Net Profit / Loss 128.94 268.37 143.92 121.23 135.01 214.06 147.88
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 966.46 966.46 966.46 966.46 1,288.62 1,288.62 1,288.62
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 0.67 1.39 0.74 0.63 0.52 0.83 0.57
Diluted EPS 0.67 1.39 0.74 0.63 0.52 0.83 0.57
EPS After Extra Ordinary Items
Basic EPS 0.67 1.39 0.74 0.63 0.52 0.83 0.57
Diluted EPS 0.67 1.39 0.74 0.63 0.52 0.83 0.57
Rs in Cr Dec 2017 Dec 2016 Dec 2015
Sales 7,543.04 6,816.96 7,382.81
Other Income 408.27 605.13 672.72
Stock Adjustment -96.59 -8.99 2.90
Raw Material 1,181.79 1,104.41 1,031.59
Power And Fuel 2,212.53 1,864.61 1,802.24
Employee Expenses 1,537.44 1,398.33 1,377.91
Excise 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00
Other Expenses 1,628.22 1,499.14 1,462.16
Provisions Made 0.00 0.00 0.00
Operating Profit 1,079.65 959.46 1,706.01
Interest 2.69 3.27 0.00
Gross Profit 1,485.23 1,561.32 2,378.73
Depreciation 480.36 426.12 413.66
Taxation 296.19 401.54 791.59
Extra Ordinary Item 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00
Net Profit / Loss 668.53 787.11 1,321.90
Minority Interest 0.00 0.00 0.00
Share Of P/L Of Associates -0.81 0.05 0.00
Net P/L After Minority Interest and Share Of Associates 667.72 787.16 1,321.90
Cost of Investments In Subsidiary\t 0.00 0.00 0.00
Equity Capital 966.46 1,288.62 1,288.62
EPS Before Extra Ordinary Items
Basic EPS 2.97 3.05 5.13
Diluted EPS 2.97 3.05 5.13
EPS After Extra Ordinary Items
Basic EPS 2.97 3.05 5.13
Diluted EPS 2.97 3.05 5.13
Equity Dividend Rate 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 7,543.04 4,411.39 3,512.18 6,816.96 3,509.62 3,532.07 7,382.81
Other Income 408.27 137.81 270.46 605.13 279.81 286.52 672.64
Stock Adjustment -96.59 34.12 -130.71 -8.99 129.85 -138.84 2.90
Raw Material 1,181.79 651.15 530.64 1,104.41 591.26 513.14 1,031.59
Power And Fuel 2,212.53 1,180.25 1,032.28 1,864.61 946.45 918.16 1,802.24
Employee Expenses 1,537.44 838.58 698.86 1,398.33 675.49 701.77 1,377.91
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 1,628.22 994.58 1,014.17 1,499.14 791.58 960.02 1,462.15
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,079.65 712.71 366.94 959.46 374.99 577.82 1,706.02
Interest 2.69 1.59 1.10 3.27 0.00 2.22 0.00
Gross Profit 1,485.23 848.93 636.30 1,561.32 654.80 862.12 2,378.66
Depreciation 480.36 226.29 254.07 426.12 217.81 208.01 413.66
Taxation 296.19 170.20 125.99 401.54 149.01 228.94 791.57
Net Profit / Loss 668.53 412.29 256.24 787.11 341.43 425.17 1,321.85
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 966.46 966.46 966.46 1,288.62 1,288.62 1,288.62 1,288.62
Equity Dividend Rate 56.00 0.00 0.00 0.00 0.00 0.00 35.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 49.15
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 19.07
EPS Before Extra Ordinary Items
Basic EPS 2.98 0.00 1.33 3.05 0.00 1.65 5.13
Diluted EPS 2.98 0.00 1.33 3.05 0.00 1.65 5.13
EPS After Extra Ordinary Items
Basic EPS 2.98 0.00 1.33 3.05 0.00 1.65 5.13
Diluted EPS 2.98 0.00 1.33 3.05 0.00 1.65 5.13