18 Sep 2018 | 11:59 PM
 

Sobha Ltd. Share Price Live (BSE)
0

BSE Code: 532784 | NSE Symbol: SOBHA
426.05
-13.15
(-2.99 %)
18 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    440.10
  • Prev. close (Rs.)
    439.20
  • High (Rs.)
    444.55
  • Low (Rs.)
    426.05
  • 52W H (Rs.)
    687.00
  • 52W L (Rs.)
    380.00
  • Volume
    8743
  • MCap (Rs in Cr.)
    4,040.92

Sobha 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.) 23.28 17.11 15.13 24.88 23.83 22.13 21.42
Adjusted Cash EPS (Rs.) 29.02 23.74 21.22 32.25 30.87 28.19 25.37
Reported EPS (Rs.) 22.87 16.69 14.08 24.27 23.97 22.15 21.00
Reported Cash EPS (Rs.) 28.60 23.32 20.17 31.64 31.00 28.20 24.96
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 55.21 45.35 46.53 62.95 61.45 55.91 47.58
Book Value (Excl Rev Res) Per Share (Rs.) 55.21 45.35 46.53 62.95 61.45 55.91 47.58
Book Value (Incl Rev Res) Per Share (Rs.) 55.21 45.35 46.53 62.95 61.45 55.91 47.58
Net Operating Income Per Share (Rs.) 293.85 233.23 199.52 248.87 221.63 190.14 143.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.79 19.44 23.32 25.29 27.72 29.40 33.13
Gross Profit Margin (%) 16.83 16.60 20.26 22.33 24.55 26.21 30.38
Net Profit Margin (%) 7.78 7.15 7.05 9.75 10.81 11.61 14.62
Adjusted Cash Margin (%) 9.70 10.00 10.45 12.87 13.86 14.78 17.59
Adjusted Return On Net Worth (%) 7.97 6.23 5.78 10.03 10.19 10.15 10.50
Reported Return On Net Worth (%) 7.82 6.07 5.38 9.78 10.25 10.16 10.29
Return On long Term Funds (%) 17.01 13.33 14.16 20.99 22.94 22.58 21.45
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.17 0.19 0.10 0.03 0.02 0.01
Total Debt/Equity 0.83 0.82 0.82 0.83 0.60 0.63 0.11
Owners fund as % of total Source 0.83 0.82 0.82 0.83 0.60 0.63 0.11
Fixed Assets Turnover Ratio 0.56 0.47 0.43 0.60 0.61 0.65 0.63
LIQUIDITY RATIOS
Current Ratio 2.10 2.04 2.18 3.31 2.80 3.33 2.00
Current Ratio (Inc. ST Loans) 1.04 1.10 1.12 1.10 1.16 1.14 1.67
Quick Ratio 0.88 0.79 0.92 1.77 1.48 1.93 1.15
Inventory Turnover Ratio 55.21 45.35 46.53 62.95 61.45 55.91 47.58
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 13.36 14.41 59.89 34.74 34.16 36.97 27.66
Dividend payout Ratio (Cash Profit) 10.68 10.31 41.81 26.65 26.41 29.04 23.28
Earning Retention Ratio 86.88 85.95 44.27 66.10 65.64 63.01 72.88
Cash Earnings Retention Ratio 89.48 89.87 60.26 73.85 73.47 70.95 77.10
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 8.39 9.53 10.08 6.37 4.55 4.90 0.89
Financial Charges Coverage Ratio 2.90 3.18 3.00 3.36 3.53 3.25 4.06
Fin. Charges Cov.Ratio (Post Tax) 2.37 2.50 2.21 2.65 2.75 2.62 3.10
COMPONENT RATIOS
Material Cost Component(% earnings) 9.11 8.81 8.20 7.71 7.93 5.78 7.18
Selling Cost Component 2.92 2.72 2.22 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 0.56 0.47 0.43 0.60 0.61 0.65 0.63
Bonus Component In Equity Capital (%) 43.77 43.11 43.11 43.11 43.11 43.11 43.11
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,931.01 3,903.57 3,931.86 3,887.26 3,944.93 3,983.42 3,991.62
EV / Net Sales (X) 1.41 1.74 2.01 1.59 1.82 2.14 2.84
EV / EBITDA (X) 6.86 8.21 8.01 6.15 6.44 7.19 8.44
MarketCap / Sales (X) 1.45 1.80 2.07 1.66 1.86 2.17 2.88
Retention Ratios (%) 86.64 85.59 40.11 65.26 65.84 63.03 72.34
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.45 1.83 2.14 1.72 1.93 2.25 2.97
Earning Yield (%) 0.05 0.04 0.03 0.06 0.06 0.05 0.05
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 20.45 14.56 13.96 20.30 21.06 20.05 20.48
Adjusted Cash EPS (Rs.) 25.76 20.79 19.94 27.32 27.75 25.75 24.44
Reported EPS (Rs.) 20.45 14.56 13.96 20.30 21.06 20.05 20.48
Reported Cash EPS (Rs.) 25.76 20.79 19.94 27.32 27.75 25.75 24.44
Dividend Per Share 7.00 2.50 2.00 7.00 7.00 7.00 5.00
Operating Profit Per Share (Rs.) 53.96 44.65 45.67 51.12 51.01 48.84 44.25
Book Value (Excl Rev Res) Per Share (Rs.) 53.96 44.65 45.67 51.12 51.01 48.84 44.25
Book Value (Incl Rev Res) Per Share (Rs.) 53.96 44.65 45.67 51.12 51.01 48.84 44.25
Net Operating Income Per Share (Rs.) 277.27 229.22 183.89 242.94 215.46 183.86 142.41
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.45 19.47 24.83 21.04 23.67 26.56 31.06
Gross Profit Margin (%) 17.54 16.76 21.58 18.14 20.57 23.45 28.29
Net Profit Margin (%) 7.37 6.35 7.59 8.35 9.77 10.90 14.38
Adjusted Cash Margin (%) 9.23 9.05 10.75 11.15 12.78 13.94 17.08
Adjusted Return On Net Worth (%) 7.41 5.57 5.56 8.48 9.20 9.28 10.04
Reported Return On Net Worth (%) 7.41 5.57 5.56 8.48 9.20 9.28 10.04
Return On long Term Funds (%) 16.48 12.93 13.72 17.77 19.74 20.20 19.82
LEVERAGE RATIOS
Long Term Debt / Equity 0.11 0.15 0.20 0.08 0.02 0.01 0.01
Total Debt/Equity 0.85 0.85 0.85 0.77 0.49 0.52 0.11
Owners fund as % of total Source 0.85 0.85 0.85 0.77 0.49 0.52 0.11
Fixed Assets Turnover Ratio 0.55 0.48 0.41 0.63 0.64 0.66 0.63
LIQUIDITY RATIOS
Current Ratio 2.02 1.95 2.99 2.98 2.47 2.81 1.97
Current Ratio (Inc. ST Loans) 1.02 1.04 1.13 1.08 1.16 1.14 1.63
Quick Ratio 0.84 0.76 1.66 1.71 1.37 1.72 1.19
Inventory Turnover Ratio 53.96 44.65 45.67 51.12 51.01 48.84 44.25
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 12.41 13.72 14.32 34.48 33.23 34.92 24.41
Dividend payout Ratio (Cash Profit) 9.85 9.61 10.03 25.61 25.22 27.18 20.46
Earning Retention Ratio 87.59 86.28 85.68 65.52 66.77 65.08 75.59
Cash Earnings Retention Ratio 90.15 90.39 89.97 74.39 74.78 72.82 79.54
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 9.15 10.69 10.68 6.76 4.07 4.33 0.93
Financial Charges Coverage Ratio 2.71 2.93 3.03 3.42 3.77 3.41 4.15
Fin. Charges Cov.Ratio (Post Tax) 2.25 2.35 2.28 2.76 2.99 2.77 3.26
COMPONENT RATIOS
Material Cost Component(% earnings) 9.65 8.97 8.90 7.89 8.16 5.97 7.23
Selling Cost Component 3.03 2.72 2.36 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 8.89 8.09 9.43 12.32 6.87
Long term assets / Total Assets 0.55 0.48 0.41 0.63 0.64 0.66 0.63
Bonus Component In Equity Capital (%) 43.77 43.11 43.11 43.11 43.11 43.11 43.11
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,959.46 3,934.20 3,936.90 3,930.86 3,976.20 3,995.88 3,997.10
EV / Net Sales (X) 1.51 1.78 2.18 1.65 1.88 2.22 2.86
EV / EBITDA (X) 7.50 9.09 8.50 7.55 7.70 8.21 9.08
MarketCap / Sales (X) 1.54 1.83 2.25 1.70 1.92 2.25 2.90
Retention Ratios (%) 87.59 86.28 85.68 65.52 66.77 65.08 75.59
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.54 1.86 2.32 1.76 1.98 2.32 3.00
Earning Yield (%) 0.05 0.03 0.03 0.05 0.05 0.05 0.05
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 94.85 96.30 98.06 98.06 98.06 98.06 98.06
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 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 2,675.08 2,548.17 2,466.75 2,333.69 2,193.29 2,038.56 1,901.69
Loan Funds
Secured Loans 2,308.76 2,179.52 2,013.66 1,852.96 1,338.69 1,315.87 214.78
Unsecured Loans 0.00 0.00 84.14 161.72 39.85 37.70 7.00
Minority Interest 0.00 0.00 0.00 14.75 8.82 10.18 35.53
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 5,078.70 4,823.99 4,662.61 4,461.19 3,678.72 3,500.37 2,257.06
USES OF FUNDS
Fixed Assets
Gross Block 748.27 684.70 615.88 619.87 572.26 535.21 492.92
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 137.99 90.13 43.25 304.80 237.68 205.16 208.97
Net Block 610.28 594.58 572.63 315.07 334.58 330.05 283.95
Capital Work in Progress 0.00 0.66 45.43 52.44 41.22 0.00 1.28
Investments 112.48 0.02 29.38 0.02 0.02 0.21 0.02
Net Current Assets
Current Assets, Loans and Advances 8,302.05 8,297.78 7,421.28 5,868.67 5,133.63 4,529.42 3,951.99
Less : Current Liabilities and Provisions 3,946.12 4,069.04 3,406.12 1,775.01 1,830.74 1,359.31 1,980.18
Total Net Current Assets 4,355.93 4,228.74 4,015.17 4,093.66 3,302.89 3,170.11 1,971.81
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 5,078.70 4,823.99 4,662.61 4,461.19 3,678.72 3,500.37 2,257.06
Note :
Book Value of Unquoted Investments 112.48 0.02 29.38 0.02 0.02 0.21 0.02
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 367.64 2,500.22 732.08 367.45 387.03 360.98 104.89
Number of Equity shares outstanding 9.48 9.63 9.81 9.81 9.81 9.81 9.81
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 94.85 96.30 98.06 98.06 98.06 98.06 98.06
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 2,522.25 2,418.26 2,361.08 2,247.77 2,144.92 2,018.68 1,902.42
Loan Funds
Secured Loans 2,235.99 2,139.52 1,924.30 1,608.46 1,093.20 1,093.37 214.78
Unsecured Loans 0.00 0.00 164.38 201.88 15.00 0.00 7.00
Total 4,853.08 4,654.08 4,547.82 4,156.17 3,351.18 3,210.12 2,222.26
USES OF FUNDS
Fixed Assets
Gross Block 417.05 406.84 720.35 611.96 562.49 522.04 488.72
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 137.81 90.02 348.03 304.80 237.68 205.16 208.97
Net Block 279.25 316.82 372.32 307.17 324.81 316.87 279.75
Capital Work in Progress 134.49 79.91 45.43 52.44 41.22 0.00 1.28
Investments 396.25 390.80 356.96 248.62 232.36 247.83 153.91
Net Current Assets
Current Assets, Loans and Advances 8,012.30 7,951.24 5,664.65 5,339.05 4,621.48 4,104.72 3,636.32
Less : Current Liabilities and Provisions 3,969.21 4,084.68 1,891.54 1,791.12 1,868.70 1,459.30 1,848.99
Total Net Current Assets 4,043.09 3,866.56 3,773.11 3,547.93 2,752.78 2,645.41 1,787.32
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 4,853.08 4,654.08 4,547.82 4,156.17 3,351.18 3,210.12 2,222.26
Note :
Book Value of Unquoted Investments 396.25 390.80 356.96 248.62 232.36 247.83 153.91
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 313.52 751.25 -1,324.99 355.06 387.03 360.98 104.89
Number of Equity shares outstanding 9.48 9.63 9.81 9.81 9.81 9.81 9.81
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,787.00 2,246.14 1,956.56 2,440.56 2,173.43 1,864.54 1,407.90
Other Income 1,346.39 1,848.02 1,481.33 1,454.58 1,454.55 1,025.63 828.80
Stock Adjustments 79.63 -744.02 -630.93 -299.97 -536.56 -223.16 -485.24
Total Income 4,213.03 3,350.14 2,806.95 3,595.17 3,091.43 2,667.01 1,751.46
EXPENDITURE :
Raw Materials 254.02 198.04 160.54 188.18 172.53 107.81 101.10
Excise Duty 0.00 0.00 0.00 11.75 11.27 7.43 5.51
Power and Fuel Cost 57.08 40.60 31.44 42.39 30.58 25.44 21.26
Other Manufacturing Expenses 1,403.47 1,888.63 1,512.77 1,496.97 1,485.13 1,051.07 850.06
Employee Cost 198.48 177.94 176.18 197.73 186.46 163.54 126.75
Selling and Administration Expenses 81.62 61.13 43.57 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 1,994.68 2,366.34 1,924.50 1,937.02 1,885.98 1,355.30 1,104.67
Profit before Interest, Depreciation and Tax 946.03 834.37 779.54 808.21 745.71 705.70 609.46
Interest and Financial Charges 197.76 149.67 163.66 188.34 173.44 170.49 116.54
Profit before Depreciation and Tax 748.27 684.70 615.88 619.87 572.26 535.21 492.92
Depreciation 54.40 63.82 59.69 72.27 68.99 59.37 38.78
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 317.14 257.78 256.89 365.68 371.84 324.03 313.61
Tax 100.27 97.02 118.83 127.67 136.79 106.85 107.66
Profit After Tax 216.87 160.75 138.06 238.01 235.04 217.18 205.95
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. 216.87 160.75 138.06 238.01 235.04 217.18 205.95
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 1,463.02 1,316.79 1,270.28 1,167.63 1,023.35 889.85 753.97
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 24.08 19.25 82.70 68.64 68.64 68.64 49.03
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 112.48 0.02 29.38 0.02 0.02 0.21 0.02
Extraordinary Items -0.44 0.13 -0.18 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 2,629.83 2,207.50 1,803.34 2,382.38 2,112.89 1,803.02 1,396.57
Other Income 1,309.82 1,843.99 981.19 1,450.33 1,448.83 964.66 825.77
Stock Adjustments -0.36 -752.68 -267.05 -238.58 -485.04 -148.76 -459.10
Total Income 3,939.29 3,298.81 2,517.48 3,594.12 3,076.68 2,618.91 1,763.24
EXPENDITURE :
Raw Materials 254.02 198.04 160.54 188.18 172.53 107.81 101.10
Excise Duty 3.97 17.08 13.36 11.75 11.27 7.43 5.51
Power and Fuel Cost 50.47 40.60 31.44 42.39 37.69 21.45 18.21
Other Manufacturing Expenses 1,360.29 1,884.59 1,012.63 1,492.72 1,486.52 986.11 843.98
Employee Cost 198.48 177.94 176.46 197.73 186.46 163.54 126.75
Selling and Administration Expenses 79.89 60.22 42.68 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 1,947.11 2,378.48 1,437.11 1,932.76 1,894.47 1,286.34 1,095.56
Profit before Interest, Depreciation and Tax 611.89 554.70 873.27 764.25 699.36 664.90 594.89
Interest and Financial Charges 194.84 147.86 152.92 152.29 136.86 142.87 106.17
Profit before Depreciation and Tax 417.05 406.84 720.35 611.96 562.49 522.04 488.72
Depreciation 50.40 59.99 58.58 68.86 65.58 55.96 38.78
Profit Before Tax 282.42 224.96 251.51 299.38 313.66 287.79 295.24
Tax 88.48 84.74 114.59 100.30 107.12 91.21 94.39
Profit After Tax 193.94 140.21 136.92 199.08 206.54 196.57 200.85
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 1,306.71 1,182.87 1,095.19 1,074.40 976.33 870.10 750.61
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 19.18 15.33 15.62 54.59 56.98 56.98 41.08
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 396.25 390.80 356.96 248.62 232.36 247.83 153.91
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 17.82 82.56 21.42 28.66 68.38 44.97
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 317.71 251.42 165.79 150.13 279.14 186.58
Adjustments :
Depreciation 0.00 27.77 32.31 36.03 35.04 24.39
Interest (Net) 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
P/L on Sales of Assets 0.00 -0.31 -0.39 -0.05 -0.05 -0.04
P/L on Sales of Invest 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
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 17.83 -74.67 186.49 -396.85 -77.67
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 80.16 73.74 49.02 -33.14 52.24
Loans and Advances 0.00 -55.93 51.91 -94.57 -626.07 -575.22
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 36.48 63.27 100.29 57.97 48.20
Direct Taxes Paid 0.00 -35.64 -16.18 -29.64 -50.42 -30.72
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 486.10 403.51 332.12 182.77 -1,098.65 -486.82
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -22.98 -13.94 -41.25 -54.90 -117.33
Sale of Fixed Assets 0.00 0.54 0.69 0.24 0.49 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 -1.00 -65.00 -57.09 -855.18 -561.80
Sale of Investments 0.00 0.00 65.00 57.15 905.18 511.74
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.56 0.81 1.24 1.81 3.12
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.01 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 -212.10 -21.86 -12.40 -39.63 1.02 -162.25
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 0.00 427.46 183.80 61.40 309.51 38.06
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.90 0.00 1,265.26 1,572.06 689.98
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 -47.47 47.47 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 -24.55 -16.58 -47.39 -47.41 -0.69
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -174.19 -247.00 -298.38 0.00 -52.04
Others -250.70 -4.16 0.00 0.00 -114.05 -32.02
Net Cash used in Financing Activities -250.70 -435.37 -258.57 -150.39 1,057.91 672.48
Net Inc./(Dec.) in Cash and Cash Equivalent 23.30 -53.72 61.14 -7.24 -39.72 23.41
Cash and Cash Equivalents at End of the year 41.12 28.85 82.56 21.42 28.66 68.38
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 108.48 97.54 48.94 44.99 35.69 16.14 74.85
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 224.96 251.51 299.38 313.66 287.79 295.24 243.60
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 0.00 0.00 -338.20 312.96 400.68 530.24 413.13
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 0.00 0.00 -53.47 -89.98 -158.14 -210.24 -26.84
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 0.00 0.00 440.27 -219.03 -233.24 -300.45 -444.99
Net Cash used in Financing Activities 0.00 0.00 440.27 -219.03 -233.24 -300.45 -444.99
Net Inc./(Dec.) in Cash and Cash Equivalent -15.01 11.16 48.60 3.95 9.30 19.55 -58.70
Cash and Cash Equivalents at End of the year 93.47 108.70 97.54 48.94 44.99 35.69 16.14
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 605.80 700.00 654.90 683.70 593.00 542.50 541.10
Other Income 4.30 0.40 2.90 0.90 3.40 6.90 11.10
Stock Adjustment -184.60 -6.30 11.80 18.80 -512.20 -209.80 -26.30
Raw Material 52.90 63.70 59.60 63.30 64.10 52.80 42.40
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 51.70 47.30 49.50 49.10 43.20 43.20 45.20
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 344.40 289.20 245.40 262.10 676.00 423.10 271.60
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 138.70 145.60 133.10 130.30 129.30 98.90 103.40
Interest 54.10 49.80 51.30 44.90 39.70 36.40 37.90
Gross Profit 88.90 96.20 84.70 86.30 93.00 69.40 76.60
Depreciation 14.90 13.70 13.70 13.50 17.30 15.70 15.40
Taxation 21.40 29.10 20.70 25.10 29.70 21.10 26.10
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 52.60 53.40 50.30 47.70 46.00 32.60 35.10
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 1.00 6.80 3.30
Net P/L After Minority Interest and Share Of Associates 52.60 53.40 50.30 47.70 47.00 39.40 38.40
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 94.80 94.80 96.30 96.30 96.30 96.30 96.30
EPS Before Extra Ordinary Items
Basic EPS 5.55 5.62 5.22 4.95 4.88 4.09 3.97
Diluted EPS 5.55 5.62 5.22 4.95 4.88 4.09 3.97
EPS After Extra Ordinary Items
Basic EPS 5.55 5.62 5.22 4.95 4.88 4.09 3.97
Diluted EPS 5.55 5.62 5.22 4.95 4.88 4.09 3.97
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 542.80 727.30 641.00 616.00 645.40 551.10 533.50
Other Income 4.30 11.50 0.30 2.80 0.80 1.50 8.10
Stock Adjustment -170.90 27.30 -20.10 -1.30 -6.30 -530.80 -206.60
Raw Material 52.90 67.40 63.70 59.60 63.30 64.10 52.80
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 51.70 52.50 47.40 49.50 49.10 43.20 43.20
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 285.30 277.60 258.80 224.90 256.30 665.20 419.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 121.10 130.80 130.70 127.80 122.90 116.80 90.00
Interest 52.20 49.80 49.30 51.10 44.60 39.00 36.60
Gross Profit 73.20 92.50 81.70 79.50 79.10 79.30 61.50
Depreciation 13.90 12.50 12.70 12.70 12.50 16.40 14.70
Taxation 16.10 20.10 24.30 22.30 21.80 23.20 18.40
Net Profit / Loss 43.20 59.90 44.70 44.50 44.80 39.70 28.40
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 94.80 94.80 94.80 96.30 96.30 96.30 96.30
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 4.55 6.32 4.70 4.62 4.65 4.12 2.95
Diluted EPS 4.55 6.32 4.70 4.62 4.65 4.12 2.95
EPS After Extra Ordinary Items
Basic EPS 4.55 6.32 4.70 4.62 4.65 4.12 2.95
Diluted EPS 4.55 6.32 4.70 4.62 4.65 4.12 2.95
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,816.10 1,477.50 1,338.60 2,261.80 1,135.50 1,114.80 1,865.00
Other Income 16.40 12.10 4.30 5.80 10.30 19.20 13.40
Stock Adjustment 79.60 49.00 30.60 -744.00 -722.00 -9.80 -244.20
Raw Material 254.00 131.10 122.90 198.00 116.90 81.10 160.50
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 198.50 99.90 98.60 177.90 86.40 91.50 176.50
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 1,083.40 575.40 508.00 1,631.20 1,099.10 532.10 894.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 552.80 289.90 262.90 452.50 228.20 200.60 503.40
Interest 197.80 101.60 96.20 149.70 76.10 73.60 172.50
Gross Profit 371.40 200.40 171.00 308.60 162.40 146.20 344.30
Depreciation 54.40 27.20 27.20 63.80 33.00 30.80 63.40
Taxation 100.20 54.40 45.80 97.00 50.80 46.20 126.70
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 216.80 118.80 98.00 147.80 78.60 69.20 154.20
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -0.90
Share Of P/L Of Associates 0.00 0.00 0.00 12.90 7.80 5.10 0.00
Net P/L After Minority Interest and Share Of Associates 216.80 118.80 98.00 160.70 86.40 74.30 153.30
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 94.80 94.80 96.30 96.30 96.30 96.30 98.06
EPS Before Extra Ordinary Items
Basic EPS 22.67 0.00 10.18 16.59 0.00 7.63 15.63
Diluted EPS 22.67 0.00 10.18 16.59 0.00 7.63 15.63
EPS After Extra Ordinary Items
Basic EPS 22.67 0.00 10.18 16.59 0.00 7.63 15.63
Diluted EPS 22.67 0.00 10.18 16.59 0.00 7.63 15.63
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 Dec 2016 Mar 2016
Sales 2,629.70 1,368.30 1,261.40 2,207.40 1,084.60 1,803.30 912.10
Other Income 15.90 11.80 4.10 2.80 9.60 15.20 7.40
Stock Adjustment -0.40 7.20 -7.60 -752.70 -737.40 -267.00 -32.60
Raw Material 254.00 131.10 122.90 198.00 116.90 160.50 80.30
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 198.50 99.90 98.60 177.90 86.40 176.50 87.10
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 1,018.10 536.40 481.70 1,608.00 1,085.00 911.00 394.00
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 511.70 261.50 250.20 430.00 206.80 447.80 229.70
Interest 194.80 99.10 95.70 147.90 75.60 152.90 76.10
Gross Profit 332.80 174.20 158.60 284.90 140.80 310.10 161.00
Depreciation 50.40 25.20 25.20 60.00 31.10 58.60 32.30
Taxation 88.50 44.40 44.10 84.70 41.60 114.60 70.60
Net Profit / Loss 193.90 104.60 89.30 140.20 68.10 136.90 58.10
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 94.80 94.80 96.30 96.30 96.30 98.10 98.10
Equity Dividend Rate 70.00 0.00 0.00 25.00 0.00 20.00 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 20.28 0.00 9.27 14.47 0.00 13.96 0.00
Diluted EPS 20.28 0.00 9.27 14.47 0.00 13.96 0.00
EPS After Extra Ordinary Items
Basic EPS 20.28 0.00 9.27 14.47 0.00 13.96 0.00
Diluted EPS 20.28 0.00 9.27 14.47 0.00 13.96 0.00