25 Sep 2018 | 9:23 PM
 

Nitta Gelatin India Ltd. Share Price Live (BSE)
0

BSE Code: 506532 | NSE Symbol: KERALACHEM
160.81
5.00
(3.21 %)
25 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    155.81
  • Prev. close (Rs.)
    155.81
  • High (Rs.)
    161.70
  • Low (Rs.)
    155.81
  • 52W H (Rs.)
    284.90
  • 52W L (Rs.)
    155.00
  • Volume
    789
  • MCap (Rs in Cr.)
    146.00

Nitta Gelatin India 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.) 4.26 13.48 9.43 -3.95 -7.21 10.69 5.61
Adjusted Cash EPS (Rs.) 20.81 28.58 23.49 11.84 10.98 29.40 17.30
Reported EPS (Rs.) 7.47 15.60 11.82 -1.56 -6.70 12.79 5.58
Reported Cash EPS (Rs.) 24.02 30.71 25.88 14.22 11.49 31.49 17.27
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 31.98 38.55 39.21 25.22 16.77 50.39 24.89
Book Value (Excl Rev Res) Per Share (Rs.) 31.98 38.55 39.21 25.22 16.77 50.39 24.89
Book Value (Incl Rev Res) Per Share (Rs.) 31.98 38.55 39.21 25.22 16.77 50.39 24.89
Net Operating Income Per Share (Rs.) 378.37 391.80 394.93 393.68 318.58 364.55 292.64
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.45 9.83 9.92 6.40 5.26 13.82 8.50
Gross Profit Margin (%) 4.07 5.98 6.36 2.39 -0.44 8.69 4.51
Net Profit Margin (%) 1.97 3.98 2.99 -0.39 -2.10 3.50 1.89
Adjusted Cash Margin (%) 5.43 7.11 5.90 2.98 3.44 8.01 5.88
Adjusted Return On Net Worth (%) 2.84 9.16 7.48 -3.31 -6.02 7.91 4.52
Reported Return On Net Worth (%) 4.99 10.60 9.38 -1.31 -5.59 9.46 4.50
Return On long Term Funds (%) 10.58 17.50 15.33 8.39 -0.77 21.95 9.83
LEVERAGE RATIOS
Long Term Debt / Equity 0.25 0.30 0.43 0.17 0.20 0.14 0.21
Total Debt/Equity 0.69 0.77 0.64 0.56 0.60 0.48 0.56
Owners fund as % of total Source 0.69 0.77 0.64 0.56 0.60 0.48 0.56
Fixed Assets Turnover Ratio 1.46 1.59 1.87 2.00 1.61 1.81 1.57
LIQUIDITY RATIOS
Current Ratio 2.58 2.90 2.61 2.00 2.05 2.12 1.79
Current Ratio (Inc. ST Loans) 0.92 0.94 0.99 0.72 0.70 0.78 0.66
Quick Ratio 1.48 1.69 1.35 0.85 0.87 0.93 0.75
Inventory Turnover Ratio 31.98 38.55 39.21 25.22 16.77 50.39 24.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 55.46 25.98 34.30 0.00 0.00 36.59 83.24
Dividend payout Ratio (Cash Profit) 17.23 13.20 15.66 8.46 0.00 14.85 26.92
Earning Retention Ratio 2.75 69.92 57.02 0.00 0.00 56.23 17.18
Cash Earnings Retention Ratio 80.11 85.82 82.74 89.84 100.00 84.09 73.13
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.95 3.99 3.46 5.68 6.50 2.22 3.98
Financial Charges Coverage Ratio 5.46 6.93 5.40 2.70 2.06 5.17 3.61
Fin. Charges Cov.Ratio (Post Tax) 4.61 5.38 4.34 2.39 2.38 4.10 3.36
COMPONENT RATIOS
Material Cost Component(% earnings) 58.50 54.46 58.41 59.24 56.35 52.08 57.45
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 3.44 3.97 50.27 51.28 56.33 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 2.97 5.18 4.28 0.00 0.00
Long term assets / Total Assets 1.46 1.59 1.87 2.00 1.61 1.81 1.57
Bonus Component In Equity Capital (%) 37.21 37.21 37.21 37.21 37.21 33.33 33.33
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 138.61 130.91 118.84 144.16 144.57 143.88 144.40
EV / Net Sales (X) 0.40 0.37 0.33 0.40 0.50 0.47 0.59
EV / EBITDA (X) 4.20 2.97 3.13 5.77 9.32 3.27 6.52
MarketCap / Sales (X) 0.42 0.41 0.41 0.41 0.50 0.48 0.59
Retention Ratios (%) 44.54 74.02 65.70 0.00 0.00 63.41 16.76
Price / BV (X) 0.00 0.00 1.12 0.00 0.00 0.00 0.00
Price / Sales (X) 0.42 0.41 0.41 0.41 0.50 0.44 0.55
Earning Yield (%) 0.05 0.10 0.07 -0.01 -0.04 0.08 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 16.05 22.56 17.51 5.62 -5.46 18.55 6.51
Adjusted Cash EPS (Rs.) 29.17 34.11 27.90 17.06 6.25 30.15 17.19
Reported EPS (Rs.) 16.05 22.56 17.51 5.62 -5.46 18.55 6.05
Reported Cash EPS (Rs.) 29.17 34.11 27.90 17.06 6.25 30.15 16.73
Dividend Per Share 2.50 2.50 2.50 1.00 0.00 4.00 4.00
Operating Profit Per Share (Rs.) 36.94 40.29 42.63 28.78 10.07 47.00 24.42
Book Value (Excl Rev Res) Per Share (Rs.) 36.94 40.29 42.63 28.78 10.07 47.00 24.42
Book Value (Incl Rev Res) Per Share (Rs.) 36.94 40.29 42.63 28.78 10.07 47.00 24.42
Net Operating Income Per Share (Rs.) 359.55 375.36 394.94 395.56 318.58 364.55 291.79
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 116.23
PROFITABILITY RATIOS
Operating Margin (%) 10.27 10.73 10.79 7.27 3.16 12.89 8.36
Gross Profit Margin (%) 6.62 7.65 8.16 4.38 -0.51 9.70 4.70
Net Profit Margin (%) 4.46 6.01 4.65 1.42 -1.71 5.04 2.05
Adjusted Cash Margin (%) 8.00 8.84 7.23 4.28 1.96 8.19 5.84
Adjusted Return On Net Worth (%) 9.76 14.71 11.88 4.19 -4.29 13.08 5.11
Reported Return On Net Worth (%) 9.76 14.71 11.88 4.19 -4.29 13.08 4.74
Return On long Term Funds (%) 15.52 22.28 19.55 13.69 -1.10 27.27 12.43
LEVERAGE RATIOS
Long Term Debt / Equity 0.12 0.14 0.21 0.07 0.08 0.00 0.00
Total Debt/Equity 0.40 0.50 0.39 0.41 0.45 0.35 0.34
Owners fund as % of total Source 0.40 0.50 0.39 0.41 0.45 0.35 0.34
Fixed Assets Turnover Ratio 1.48 1.61 1.92 2.12 1.76 2.01 1.77
LIQUIDITY RATIOS
Current Ratio 3.01 3.10 2.49 2.27 2.04 2.29 2.58
Current Ratio (Inc. ST Loans) 0.98 0.91 0.92 0.76 0.68 0.76 0.88
Quick Ratio 1.73 1.85 1.20 1.00 0.84 0.98 1.40
Inventory Turnover Ratio 36.94 40.29 42.63 28.78 10.07 47.00 24.42
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 21.43 14.92 14.26 17.79 0.00 21.56 66.13
Dividend payout Ratio (Cash Profit) 11.79 9.87 8.95 5.86 0.00 13.26 23.90
Earning Retention Ratio 78.57 85.08 85.74 82.21 0.00 78.44 38.55
Cash Earnings Retention Ratio 88.21 90.13 91.05 94.14 100.00 86.74 76.74
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.27 2.24 2.00 3.26 9.11 1.66 2.52
Financial Charges Coverage Ratio 10.36 12.65 7.82 3.64 1.56 6.64 3.51
Fin. Charges Cov.Ratio (Post Tax) 8.24 9.53 5.96 3.00 1.96 4.98 3.21
COMPONENT RATIOS
Material Cost Component(% earnings) 58.61 51.53 58.25 58.41 56.10 51.90 57.45
Selling Cost Component 0.07 0.06 0.06 0.00 0.00 0.00 3.14
Exports as percent of Total Sales 0.00 0.00 50.27 51.04 56.34 51.01 55.34
Import Comp. in Raw Mat. Consumed 0.00 0.00 2.97 5.20 4.28 3.55 0.86
Long term assets / Total Assets 1.48 1.61 1.92 2.12 1.76 2.01 1.77
Bonus Component In Equity Capital (%) 37.21 37.21 37.21 37.21 37.21 33.33 33.33
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 143.15 136.14 126.41 144.38 144.96 144.66 144.61
EV / Net Sales (X) 0.44 0.40 0.35 0.40 0.50 0.47 0.59
EV / EBITDA (X) 3.78 2.96 3.07 5.13 15.66 3.43 6.49
MarketCap / Sales (X) 0.45 0.43 0.41 0.41 0.50 0.48 0.60
Retention Ratios (%) 78.57 85.08 85.74 82.21 0.00 78.44 33.87
Price / BV (X) 0.90 0.97 0.98 0.00 0.00 0.00 0.00
Price / Sales (X) 0.45 0.43 0.41 0.41 0.50 0.44 0.55
Earning Yield (%) 0.10 0.14 0.11 0.03 -0.03 0.12 0.04
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 9.08 9.08 9.08 9.08 9.08 8.40 8.40
Preference Share Capital 0.00 0.00 15.80 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 0.00 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 126.72 124.47 105.29 99.08 99.61 105.09 95.69
Loan Funds
Secured Loans 74.91 79.31 58.20 61.03 64.84 54.72 57.86
Unsecured Loans 18.67 24.16 15.50 0.00 0.00 0.00 0.00
Minority Interest -0.05 2.87 3.80 5.96 8.13 8.59 0.46
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 229.33 239.88 207.67 175.16 181.65 176.80 162.41
USES OF FUNDS
Fixed Assets
Gross Block 137.73 123.83 275.80 262.21 257.02 232.29 223.04
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 24.35 13.56 155.81 144.50 131.64 115.61 101.16
Net Block 113.38 110.27 119.99 117.72 125.38 116.68 121.88
Capital Work in Progress 10.28 12.82 8.55 8.80 8.58 8.51 6.56
Investments 0.89 0.90 0.74 0.77 0.82 0.82 0.82
Net Current Assets
Current Assets, Loans and Advances 170.89 176.85 127.03 95.56 91.55 95.98 75.32
Less : Current Liabilities and Provisions 66.11 60.96 48.65 47.69 44.68 45.18 42.17
Total Net Current Assets 104.78 115.89 78.39 47.87 46.87 50.80 33.15
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 229.33 239.88 207.67 175.16 181.65 176.80 162.41
Note :
Book Value of Unquoted Investments 0.79 0.79 0.73 0.75 0.80 0.80 0.80
Market Value of Quoted Investments 0.11 0.11 0.08 0.11 0.08 0.09 0.09
Contingent liabilities 47.11 31.95 41.97 47.38 43.68 44.14 39.08
Number of Equity shares outstanding 0.91 0.91 0.91 0.91 0.91 0.84 0.84
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 9.08 9.08 9.08 9.08 9.08 8.40 8.40
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 12.59 12.00 15.80 0.00 0.00 0.00 0.00
Reserves and Surplus 140.21 130.10 124.69 112.52 106.35 110.70 98.57
Loan Funds
Secured Loans 60.19 69.24 52.30 50.41 51.71 39.10 36.40
Unsecured Loans 0.00 0.00 0.01 0.00 0.00 2.91 0.00
Total 222.07 220.42 201.87 172.01 167.14 161.11 143.38
USES OF FUNDS
Fixed Assets
Gross Block 97.35 86.92 209.77 198.63 194.22 170.43 163.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 18.17 10.39 129.50 121.36 112.63 102.48 94.32
Net Block 79.17 76.54 80.27 77.27 81.59 67.94 68.68
Capital Work in Progress 10.04 10.95 6.96 8.40 8.40 8.42 6.40
Investments 26.24 26.80 44.79 32.32 32.37 32.37 8.46
Net Current Assets
Current Assets, Loans and Advances 159.65 156.79 116.69 96.42 87.92 92.90 97.64
Less : Current Liabilities and Provisions 53.04 50.66 46.84 42.40 43.13 40.52 37.81
Total Net Current Assets 106.61 106.13 69.85 54.02 44.79 52.38 59.83
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 222.07 220.42 201.87 172.01 167.14 161.11 143.38
Note :
Book Value of Unquoted Investments 26.14 26.69 44.76 32.30 32.35 32.35 8.45
Market Value of Quoted Investments 0.00 0.00 0.08 0.11 0.08 0.09 0.09
Contingent liabilities 48.09 34.47 60.67 60.35 59.06 62.20 61.63
Number of Equity shares outstanding 0.91 0.91 0.91 0.91 0.91 0.84 0.84
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 343.53 355.72 358.56 357.43 289.25 306.22 245.82
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -10.82 6.30 -2.66 -0.14 -6.83 -9.08 -0.20
Total Income 332.71 362.02 355.90 357.29 282.42 297.14 245.62
EXPENDITURE :
Raw Materials 185.05 180.32 200.06 200.26 152.49 148.26 132.48
Excise Duty 1.97 11.65 12.29 12.67 7.99 8.39 0.00
Power and Fuel Cost 36.95 34.64 40.64 45.81 38.58 42.73 32.62
Other Manufacturing Expenses 36.95 34.64 40.64 45.81 38.58 42.73 32.62
Employee Cost 37.21 33.15 31.38 28.06 24.57 24.72 18.68
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 298.13 294.39 325.00 332.60 262.21 266.83 216.40
Profit before Interest, Depreciation and Tax 143.77 130.19 282.83 271.48 264.55 240.82 229.18
Interest and Financial Charges 6.05 6.36 7.02 9.27 7.53 8.52 6.14
Profit before Depreciation and Tax 137.73 123.83 275.80 262.21 257.02 232.29 223.04
Depreciation 15.03 13.71 12.76 14.33 16.52 15.71 9.81
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 14.87 25.91 20.31 3.56 -8.08 21.59 6.18
Tax 8.09 11.74 9.58 4.98 -2.00 10.85 1.49
Profit After Tax 6.78 14.17 10.73 -1.42 -6.09 10.74 4.69
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. 6.78 14.17 10.73 -1.42 -6.09 10.74 4.69
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 10.57 15.80 7.31 0.50 3.98 13.87 9.32
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.12 3.06 3.06 0.91 0.00 3.36 3.36
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 0.79 0.79 0.73 0.75 0.80 0.80 0.80
Extraordinary Items -0.77 0.57 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 326.44 340.80 358.57 359.13 289.24 306.22 245.10
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 17.16
Stock Adjustments -14.79 13.64 -2.66 -0.14 -6.83 -9.08 -0.20
Total Income 311.66 354.44 355.91 359.00 282.41 297.14 262.07
EXPENDITURE :
Raw Materials 181.12 168.09 200.06 199.21 152.49 148.26 132.48
Excise Duty 0.00 0.00 12.29 12.67 7.99 0.00 4.07
Power and Fuel Cost 31.14 28.81 31.39 37.47 30.48 35.63 28.57
Other Manufacturing Expenses 31.14 28.81 31.39 37.47 30.48 35.63 45.73
Employee Cost 30.23 26.60 25.33 22.83 19.66 19.88 15.42
Selling and Administration Expenses 0.25 0.23 0.24 0.00 0.00 0.00 7.71
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 273.88 252.55 300.70 309.65 241.11 239.40 233.98
Profit before Interest, Depreciation and Tax 101.00 90.56 215.03 206.37 200.15 176.78 169.34
Interest and Financial Charges 3.66 3.63 5.26 7.74 5.94 6.36 6.35
Profit before Depreciation and Tax 97.35 86.92 209.77 198.63 194.22 170.43 163.00
Depreciation 11.91 10.48 9.43 10.38 10.63 9.74 8.97
Profit Before Tax 22.34 31.83 26.43 10.03 -7.31 26.13 6.57
Tax 7.77 11.35 9.74 4.93 -2.35 10.55 1.49
Profit After Tax 14.57 20.49 16.69 5.10 -4.96 15.58 5.08
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 29.25 24.36 30.59 17.82 12.90 23.35 12.18
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.49 2.44 1.65 0.72 0.00 2.79 2.81
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 26.14 26.69 44.76 32.30 32.35 32.35 8.45
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 Mar 2006
Cash and Cash Equivalents at Beginning of the year 1.25 4.05 0.72 1.41 1.61 0.62 1.10
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 6.20 2.43 30.64 25.32 7.50 7.28 -4.07
Adjustments :
Depreciation 0.00 9.04 7.92 6.87 6.89 7.11 7.49
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -2.99
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -0.73 0.15 0.00 0.08 0.44 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 0.68 0.00 0.00 0.00 0.00
P/L in Forex 0.00 1.66 0.00 -5.20 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 -3.78 -2.25 -2.20 -3.28 -2.95 -1.28
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 5.86 3.42 0.53 0.57 1.15 1.16
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 2.81 1.57 2.99 3.95 3.57 2.99
Direct Taxes Paid 0.00 -1.92 -5.57 -3.39 -1.18 -0.98 -0.08
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 -0.06 -0.24 -0.19
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 -1.66 0.00 5.20 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 20.04 1.72 38.77 35.07 18.00 11.22 2.42
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -42.18 -23.12 -15.78 -8.48 -3.33 -2.06
Sale of Fixed Assets 0.00 0.86 0.16 0.03 0.08 0.14 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 -0.35 -0.05 0.00 -0.01 -0.06 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 0.14 0.06 0.05 0.05 0.03 0.03
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 -20.00 -41.84 -22.95 -15.70 -8.35 -3.22 -2.03
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 20.00 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 26.90 0.00 0.00 0.00 0.00 0.01
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 -5.00 -2.52 -1.24 -0.83 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 -3.75 -1.60 -2.98 -3.95 -3.55 0.00
Others 0.30 -0.84 -0.43 -0.21 -0.14 0.00 0.00
Net Cash used in Financing Activities 0.30 37.32 -12.48 -20.07 -9.85 -7.01 -0.87
Net Inc./(Dec.) in Cash and Cash Equivalent 0.34 -2.80 3.34 -0.70 -0.21 0.99 -0.48
Cash and Cash Equivalents at End of the year 1.59 1.25 4.06 0.71 1.40 1.61 0.62
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 3.10 0.61 1.61 1.03 1.33 1.38 0.98
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 22.34 31.83 26.43 10.03 -7.31 26.13 6.53
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 8.97
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 -0.07
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 0.49
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 -4.18
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 6.36
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 6.06
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.50
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 -0.49
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 22.04 10.95 28.93 16.84 23.03 15.80 19.52
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -7.51
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 1.14
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 -0.32
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.17
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 -11.90
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 -7.34 -2.86 -22.14 -8.45 -23.65 -11.40 -18.42
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 9.24
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 -3.34
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 -6.06
Others -16.00 -5.60 11.19 -7.81 0.32 -4.45 -0.55
Net Cash used in Financing Activities -16.00 -5.60 11.19 -7.81 0.32 -4.45 -0.70
Net Inc./(Dec.) in Cash and Cash Equivalent -1.30 2.49 17.97 0.58 -0.30 -0.05 0.40
Cash and Cash Equivalents at End of the year 1.80 3.10 19.58 1.61 1.03 1.33 1.38
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 62.35 88.64 94.92 80.67 60.24 75.56 80.30
Other Income 0.16 0.92 2.18 0.47 0.80 1.96 1.27
Stock Adjustment 8.21 1.85 5.08 -11.19 -10.53 10.61 2.69
Raw Material 21.66 41.88 47.84 48.51 42.89 34.08 39.52
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 7.20
Employee Expenses 7.73 7.44 7.88 7.76 7.15 5.87 6.78
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 19.33 26.62 23.07 23.80 19.71 20.47 13.85
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.42 10.85 11.05 10.62 1.02 4.53 10.26
Interest 0.91 0.24 1.16 1.14 1.12 0.65 0.81
Gross Profit 4.67 11.53 12.07 9.95 0.70 5.84 10.72
Depreciation 2.79 3.45 2.94 2.81 2.71 2.74 2.69
Taxation 0.67 2.60 3.35 2.54 -0.72 1.62 2.77
Net Profit / Loss 1.21 5.48 5.78 4.60 -1.29 1.48 5.26
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 9.08 9.08 9.08 9.08 9.08 9.08 9.08
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 1.33 4.59 6.37 5.07 -1.43 2.48 5.50
Diluted EPS 1.33 4.59 6.37 5.07 -1.43 2.48 5.50
EPS After Extra Ordinary Items
Basic EPS 1.33 4.59 6.37 5.07 -1.43 2.48 5.50
Diluted EPS 1.33 4.59 6.37 5.07 -1.43 2.48 5.50
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 341.56 348.23 358.56 357.43 289.24 306.22 245.82
Other Income 4.00 4.97 2.33 2.10 0.27 1.74 1.25
Stock Adjustment -10.82 6.30 -2.66 -0.14 -6.83 -9.08 -0.20
Raw Material 185.05 182.26 200.06 200.26 152.49 148.26 132.48
Power And Fuel 0.00 0.00 40.64 45.81 38.58 42.73 32.62
Employee Expenses 37.21 33.06 31.38 28.06 24.57 24.72 18.68
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 99.91 91.39 53.55 60.55 64.22 55.42 41.34
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 29.04 35.22 35.59 22.89 15.22 42.32 20.90
Interest 6.05 5.36 7.02 9.27 7.53 8.52 6.14
Gross Profit 26.99 34.83 30.90 15.72 7.96 35.54 16.01
Depreciation 15.03 13.80 12.76 14.33 16.51 15.71 9.81
Taxation 8.09 10.62 9.58 4.98 -2.00 10.85 1.49
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 3.87 10.41 8.56 -3.59 -6.55 8.98 4.71
Minority Interest 2.92 1.86 2.17 2.17 0.46 1.76 -0.02
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 6.79 12.27 10.73 -1.42 -6.09 10.74 4.69
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.08 9.08 9.08 9.08 9.08 8.40 8.40
EPS Before Extra Ordinary Items
Basic EPS 6.63 13.51 10.77 -1.56 -6.72 12.79 5.58
Diluted EPS 6.63 13.51 10.80 -1.56 -6.72 12.79 5.58
EPS After Extra Ordinary Items
Basic EPS 6.63 13.51 10.77 -1.56 -6.72 12.79 5.58
Diluted EPS 6.63 13.51 10.80 -1.56 -6.72 12.79 5.58
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 0.23 0.23 0.16 0.16
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 25.52 25.52 19.50 19.50
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 324.47 183.56 140.91 330.26 155.86 174.40 358.57
Other Income 4.37 3.10 1.27 4.40 3.23 1.17 2.42
Stock Adjustment -14.79 6.93 -21.72 13.64 13.30 0.34 -2.66
Raw Material 181.12 89.72 91.40 168.09 73.60 94.49 200.06
Power And Fuel 0.00 0.00 0.00 0.00 7.20 14.93 31.39
Employee Expenses 30.23 15.32 14.91 26.47 12.65 13.82 25.33
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 93.20 49.69 43.51 85.28 34.32 28.83 65.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.54 21.90 11.64 36.78 14.79 21.99 38.70
Interest 3.66 1.40 2.26 2.92 1.46 1.46 5.26
Gross Profit 34.25 23.60 10.65 38.26 16.56 21.70 35.86
Depreciation 11.91 6.39 5.52 10.51 5.43 5.08 9.43
Taxation 7.77 5.95 1.82 10.24 4.39 5.85 9.74
Net Profit / Loss 14.57 11.26 3.31 17.51 6.74 10.77 16.69
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 9.08 9.08 9.08 9.08 9.08 9.08 9.08
Equity Dividend Rate 25.00 0.00 0.00 0.00 0.00 0.00 25.00
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 15.27 0.00 3.65 19.28 0.00 0.00 17.33
Diluted EPS 15.27 0.00 3.65 19.28 0.00 0.00 16.79
EPS After Extra Ordinary Items
Basic EPS 15.27 0.00 3.65 19.28 0.00 0.00 17.33
Diluted EPS 15.27 0.00 3.65 19.28 0.00 0.00 16.79