24 Jun 2019 | 6:08 PM
 

Solar Industries India Ltd. Share Price Live (BSE)
0

BSE Code: 532725 | NSE Symbol: SOLARINDS
1,129.95
-25.65
(-2.21 %)
24 Jun 2019 | 04:01 PM
Change company
  • Open (Rs)
    1,147.70
  • Prev. close (Rs.)
    1,155.60
  • High (Rs.)
    1,187.20
  • Low (Rs.)
    1,126.20
  • 52W H (Rs.)
    1,320.00
  • 52W L (Rs.)
    929.05
  • Volume
    119
  • MCap (Rs in Cr.)
    10,224.92

Solar Industries India Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 31.25 29.72 36.11 98.08 91.91 77.08 75.65
Adjusted Cash EPS (Rs.) 37.76 35.39 40.39 116.21 109.29 89.17 85.03
Reported EPS (Rs.) 28.91 24.37 20.61 90.43 81.45 65.44 64.26
Reported Cash EPS (Rs.) 35.41 30.04 24.90 108.56 98.83 77.53 73.64
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 55.46 49.39 50.38 168.11 140.36 112.15 104.98
Book Value (Excl Rev Res) Per Share (Rs.) 55.46 49.39 50.38 168.11 140.36 112.15 104.98
Book Value (Incl Rev Res) Per Share (Rs.) 55.46 49.39 50.38 168.11 140.36 112.15 104.98
Net Operating Income Per Share (Rs.) 272.00 215.66 189.11 800.43 746.99 626.01 619.85
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.39 22.90 26.64 21.00 18.78 17.91 16.93
Gross Profit Margin (%) 17.99 20.27 24.37 18.73 16.46 15.98 15.42
Net Profit Margin (%) 10.62 11.30 10.90 11.29 10.90 10.35 10.18
Adjusted Cash Margin (%) 13.80 16.30 21.19 14.38 14.54 14.10 13.47
Adjusted Return On Net Worth (%) 22.84 24.81 35.18 22.03 21.43 21.08 23.90
Reported Return On Net Worth (%) 21.12 20.34 20.08 20.31 18.99 17.90 20.30
Return On long Term Funds (%) 32.84 32.69 39.97 30.27 24.73 23.62 21.04
LEVERAGE RATIOS
Long Term Debt / Equity 0.13 0.15 0.16 0.17 0.20 0.23 0.60
Total Debt/Equity 0.38 0.36 0.44 0.43 0.42 0.67 0.60
Owners fund as % of total Source 0.38 0.36 0.44 0.43 0.42 0.67 0.60
Fixed Assets Turnover Ratio 1.50 1.35 1.33 1.23 1.18 1.08 1.33
LIQUIDITY RATIOS
Current Ratio 1.95 1.99 2.31 2.34 2.97 3.60 4.17
Current Ratio (Inc. ST Loans) 0.89 1.03 0.98 1.01 1.23 1.10 4.17
Quick Ratio 1.36 1.49 1.77 1.83 2.28 2.87 3.26
Inventory Turnover Ratio 55.46 49.39 50.38 168.11 140.36 112.15 104.98
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 14.81 11.67 29.94 0.00 0.00 19.96
Dividend payout Ratio (Cash Profit) 0.00 12.02 9.66 24.94 0.00 0.00 17.42
Earning Retention Ratio 100.00 87.85 93.34 72.39 100.00 100.00 83.04
Cash Earnings Retention Ratio 100.00 89.80 94.05 76.70 100.00 100.00 84.92
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.37 1.21 1.12 1.63 1.66 2.74 2.24
Financial Charges Coverage Ratio 10.36 14.03 17.45 15.53 14.67 11.99 6.80
Fin. Charges Cov.Ratio (Post Tax) 7.43 9.31 9.38 10.61 11.02 8.86 5.32
COMPONENT RATIOS
Material Cost Component(% earnings) 56.50 57.01 54.63 60.71 60.13 54.47 59.46
Selling Cost Component 0.00 0.05 0.03 0.04 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 1.50 1.35 1.33 1.23 1.18 1.08 1.33
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 10,119.58 10,141.88 10,171.95 10,174.63 10,174.07 10,078.33 10,119.15
EV / Net Sales (X) 4.11 5.20 5.94 7.02 7.53 8.90 9.02
EV / EBITDA (X) 19.59 22.10 21.68 32.05 38.84 47.07 48.18
MarketCap / Sales (X) 4.15 5.23 5.97 7.05 7.55 9.01 9.10
Retention Ratios (%) 0.00 85.19 88.33 70.06 0.00 0.00 80.04
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.15 5.23 5.97 1.41 1.51 1.80 1.82
Earning Yield (%) 0.03 0.02 0.02 0.08 0.07 0.06 0.06
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 21.83 14.84 14.65 61.48 65.16 51.85 47.43
Adjusted Cash EPS (Rs.) 25.02 17.72 16.78 71.27 74.92 58.80 53.13
Reported EPS (Rs.) 21.16 14.84 14.65 61.48 59.63 46.33 41.89
Reported Cash EPS (Rs.) 24.35 17.72 16.78 71.27 69.39 53.28 47.59
Dividend Per Share 7.00 6.00 5.00 22.50 17.00 12.00 11.00
Operating Profit Per Share (Rs.) 34.60 25.14 23.96 100.76 85.88 67.75 60.71
Book Value (Excl Rev Res) Per Share (Rs.) 34.60 25.14 23.96 100.76 85.88 67.75 60.71
Book Value (Incl Rev Res) Per Share (Rs.) 34.60 25.14 23.96 100.76 85.88 67.75 60.71
Net Operating Income Per Share (Rs.) 183.78 140.71 125.68 602.00 560.70 499.52 490.10
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.82 17.86 19.06 16.73 15.31 13.56 12.38
Gross Profit Margin (%) 17.08 15.81 17.37 15.11 13.57 12.17 11.22
Net Profit Margin (%) 11.51 10.54 11.65 10.21 10.63 9.27 8.54
Adjusted Cash Margin (%) 13.44 12.41 13.19 11.72 13.10 11.55 10.62
Adjusted Return On Net Worth (%) 22.31 17.68 20.12 18.99 22.52 20.59 21.69
Reported Return On Net Worth (%) 21.63 17.68 20.12 18.99 20.61 18.40 19.16
Return On long Term Funds (%) 33.13 26.32 28.54 25.61 26.17 25.02 27.80
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.10 0.12 0.16 0.15 0.12 0.07
Total Debt/Equity 0.09 0.13 0.27 0.26 0.26 0.51 0.55
Owners fund as % of total Source 0.09 0.13 0.27 0.26 0.26 0.51 0.55
Fixed Assets Turnover Ratio 1.82 1.51 1.44 1.55 1.50 1.39 1.61
LIQUIDITY RATIOS
Current Ratio 2.02 2.41 2.47 2.93 3.27 3.48 3.94
Current Ratio (Inc. ST Loans) 1.58 2.04 1.55 2.02 1.70 1.15 0.98
Quick Ratio 1.73 2.03 2.11 2.50 2.91 2.96 3.26
Inventory Turnover Ratio 34.60 25.14 23.96 100.76 85.88 67.75 60.71
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 20.22 13.65 36.59 28.50 25.90 26.25
Dividend payout Ratio (Cash Profit) 0.00 16.93 11.91 31.57 24.49 22.52 23.11
Earning Retention Ratio 100.00 79.78 86.35 63.41 73.91 76.86 76.81
Cash Earnings Retention Ratio 100.00 83.07 88.09 68.43 77.31 79.60 79.30
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.36 0.60 1.17 1.19 1.02 2.17 2.26
Financial Charges Coverage Ratio 28.05 17.27 16.69 24.31 24.21 9.65 5.82
Fin. Charges Cov.Ratio (Post Tax) 19.49 12.27 12.01 17.29 18.35 7.66 4.93
COMPONENT RATIOS
Material Cost Component(% earnings) 63.83 66.68 66.99 64.91 65.31 60.85 66.67
Selling Cost Component 0.00 0.06 0.04 0.04 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 12.37 8.87 7.31 8.94 17.67 10.25
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 9.69 7.42 0.00 0.00
Long term assets / Total Assets 1.82 1.51 1.44 1.55 1.50 1.39 1.61
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 10,184.03 10,201.39 10,201.63 10,204.84 10,192.36 10,171.19 10,201.25
EV / Net Sales (X) 6.12 8.01 8.97 9.37 10.04 11.25 11.50
EV / EBITDA (X) 30.46 41.51 44.31 53.00 58.16 72.80 79.99
MarketCap / Sales (X) 6.14 8.02 8.98 9.37 10.06 11.30 11.51
Retention Ratios (%) 0.00 79.78 86.35 63.41 71.50 74.10 73.75
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 6.14 8.02 8.98 1.87 2.01 2.26 2.30
Earning Yield (%) 0.02 0.01 0.01 0.05 0.05 0.04 0.04
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10
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 1,220.23 1,065.76 910.49 787.35 757.78 643.48 554.61
Loan Funds
Secured Loans 468.53 385.03 364.01 343.66 320.30 340.56 325.02
Unsecured Loans 0.00 2.82 44.94 0.00 8.18 102.18 19.51
Minority Interest 47.55 47.38 40.26 47.80 47.14 38.10 40.54
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 1,754.41 1,519.09 1,377.80 1,196.91 1,151.51 1,142.42 957.77
USES OF FUNDS
Fixed Assets
Gross Block 1,220.44 1,035.54 839.38 861.51 713.94 582.50 442.47
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 112.26 62.61 158.72 129.07 91.62 70.00
Net Block 1,220.44 923.28 776.77 702.79 584.86 490.88 372.46
Capital Work in Progress 0.00 107.40 90.93 30.44 61.05 81.04 60.61
Investments 32.64 17.05 53.25 40.09 37.36 25.19 48.94
Net Current Assets
Current Assets, Loans and Advances 1,028.93 947.38 806.37 740.17 705.91 755.38 625.96
Less : Current Liabilities and Provisions 527.60 476.02 349.52 316.58 237.68 210.07 150.20
Total Net Current Assets 501.33 471.36 456.85 423.59 468.23 545.31 475.76
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 1,754.41 1,519.09 1,377.80 1,196.91 1,151.51 1,142.42 957.77
Note :
Book Value of Unquoted Investments 0.00 2.95 3.42 9.17 37.36 22.67 46.72
Market Value of Quoted Investments 0.00 14.01 49.75 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 431.47 281.11 321.24 132.04 88.53 98.81
Number of Equity shares outstanding 9.05 9.05 9.05 1.81 1.81 1.81 1.81
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10
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 866.95 741.11 640.54 567.75 505.51 437.50 377.54
Loan Funds
Secured Loans 82.11 96.48 110.86 113.02 138.65 147.36 111.14
Unsecured Loans 0.00 0.00 66.16 40.61 0.00 83.38 106.48
Total 967.16 855.69 835.66 739.48 662.26 686.34 613.26
USES OF FUNDS
Fixed Assets
Gross Block 606.33 476.20 433.52 451.59 371.35 334.84 281.22
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 56.02 30.77 100.52 83.71 60.27 47.89
Net Block 606.33 420.18 402.75 351.07 287.64 274.58 233.33
Capital Work in Progress 0.00 34.56 15.97 12.13 20.34 8.15 17.33
Investments 30.08 65.52 102.50 64.84 58.60 69.29 80.85
Net Current Assets
Current Assets, Loans and Advances 655.75 573.37 528.35 472.45 426.03 469.01 377.62
Less : Current Liabilities and Provisions 325.00 237.94 213.91 161.01 130.36 134.68 95.88
Total Net Current Assets 330.75 335.43 314.44 311.44 295.67 334.33 281.75
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 967.16 855.69 835.66 739.48 662.26 686.34 613.26
Note :
Book Value of Unquoted Investments 0.00 57.67 58.24 64.38 7.73 66.77 78.63
Market Value of Quoted Investments 0.00 7.85 44.26 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 405.37 271.38 71.57 132.04 78.90 87.34
Number of Equity shares outstanding 9.05 9.05 9.05 1.81 1.81 1.81 1.81
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 2,461.57 1,951.47 1,711.28 1,448.62 1,351.89 1,132.96 1,121.81
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 6.76
Stock Adjustments 10.14 -37.40 -17.18 5.25 -33.97 -13.14 -7.28
Total Income 2,471.71 1,914.07 1,694.10 1,453.87 1,317.93 1,119.82 1,121.30
EXPENDITURE :
Raw Materials 1,253.46 1,060.59 903.25 856.78 742.14 558.75 562.20
Excise Duty 0.00 0.00 0.00 125.39 110.96 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 17.66 16.81 14.77 13.24
Other Manufacturing Expenses 0.00 0.00 0.00 17.66 16.81 14.77 20.00
Employee Cost 184.20 133.48 104.31 87.63 79.80 67.31 55.57
Selling and Administration Expenses 0.00 1.11 0.62 0.69 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 1,437.66 1,195.18 1,008.18 1,105.81 966.52 655.60 651.01
Profit before Interest, Depreciation and Tax 1,270.31 1,068.26 866.27 881.95 731.79 600.36 473.33
Interest and Financial Charges 49.87 32.72 26.89 20.44 17.85 17.86 30.86
Profit before Depreciation and Tax 1,220.44 1,035.54 839.38 861.51 713.94 582.50 442.47
Depreciation 58.89 51.29 38.74 32.82 31.45 21.87 16.97
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 386.66 326.60 263.28 250.40 193.69 153.35 142.01
Tax 125.05 106.05 76.74 86.74 46.28 34.90 25.72
Profit After Tax 261.61 220.55 186.54 163.66 147.41 118.44 116.29
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. 261.61 220.55 186.54 163.66 147.41 118.44 116.29
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 276.80 636.60 608.66 440.50 156.33 129.50 126.43
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 27.15 18.10 40.72 0.00 0.00 0.00
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 0.00 2.95 3.42 9.17 37.36 22.67 46.72
Extraordinary Items -6.05 -1.16 -1.11 0.00 -10.00 -10.00 -10.02
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,663.22 1,273.27 1,137.31 1,089.50 1,014.75 904.03 886.99
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 13.92 -19.46 -1.79 -2.98 2.37 -3.81 -1.61
Total Income 1,677.14 1,253.81 1,135.52 1,086.52 1,017.12 900.22 885.38
EXPENDITURE :
Raw Materials 968.99 750.02 678.57 604.65 566.67 457.92 478.08
Excise Duty 0.00 32.08 115.91 109.04 102.09 81.48 82.61
Power and Fuel Cost 0.00 0.00 0.00 13.29 12.10 11.18 10.24
Other Manufacturing Expenses 0.00 0.00 0.00 13.29 12.10 11.18 10.24
Employee Cost 91.12 69.00 54.35 43.41 40.42 38.69 32.24
Selling and Administration Expenses 0.00 0.83 0.50 0.46 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 1,060.11 851.93 849.33 784.14 733.38 600.45 613.41
Profit before Interest, Depreciation and Tax 618.25 490.43 447.31 459.51 378.59 349.32 303.13
Interest and Financial Charges 11.92 14.23 13.79 7.92 7.24 14.48 21.91
Profit before Depreciation and Tax 606.33 476.20 433.52 451.59 371.35 334.84 281.22
Depreciation 28.93 26.09 19.28 17.72 17.66 12.57 10.31
Profit Before Tax 287.49 205.42 197.15 166.90 140.35 102.65 85.29
Tax 96.02 71.16 64.57 55.64 32.43 18.81 9.47
Profit After Tax 191.47 134.26 132.58 111.26 107.92 83.84 75.82
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 191.47 374.77 307.75 306.73 265.39 206.36 164.37
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 21.63 14.42 32.43 27.44 19.55 17.96
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 0.00 57.67 58.24 64.38 7.73 66.77 78.63
Extraordinary Items -6.05 0.00 0.00 0.00 -10.00 -10.00 -10.02
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 66.81 93.98 72.94 72.40 88.25 89.26 89.26
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 153.96 128.05 90.79 66.03 54.93 27.88 30.19
Adjustments :
Depreciation 0.00 7.66 7.85 6.16 5.50 4.04 3.22
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 0.01 0.01
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 -7.09 -13.40 -52.96 6.53 -24.78 -31.96
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -14.03 11.71 128.30 -7.02 -1.84 28.07
Loans and Advances 0.00 -26.68 -46.23 -63.85 -23.59 -15.84 -19.15
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 12.76 13.36 23.48 10.56 7.16 2.42
Direct Taxes Paid 0.00 -45.10 -32.19 -21.89 -18.59 -8.67 -8.00
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 -1.24 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 39.92 33.09 42.19 100.64 7.10 -10.41 -18.62
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -96.53 -23.66 -28.66 -12.57 -24.02 -73.45
Sale of Fixed Assets 0.00 0.44 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 0.62 -0.98
Investment Income 0.00 -1.81 -6.04 0.58 -4.63 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 -127.27 -100.47 -30.92 -29.24 -18.59 -27.92 -77.26
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 33.90 -9.23 -13.47 29.00 2.72 18.19
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 22.94 54.36 -26.16 -9.69 0.82 10.88
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 -13.86 -12.13 -9.12 0.00 0.00 -2.96
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -12.76 13.36 -23.48 -10.56 -7.16 15.37
Others 86.63 0.42 -36.60 1.37 -12.88 40.87 41.37
Net Cash used in Financing Activities 86.63 40.43 9.77 -70.87 -4.35 37.32 185.14
Net Inc./(Dec.) in Cash and Cash Equivalent -0.72 -26.95 21.04 0.54 -15.84 -1.01 89.26
Cash and Cash Equivalents at End of the year 66.09 67.02 93.98 72.94 72.40 88.25 0.00
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 8.19 2.21 18.99 40.15 10.09 19.42 41.36
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 205.42 197.15 166.90 140.35 102.65 85.29 79.18
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 212.62 70.16 0.00 151.22 82.05 48.25 -4.91
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 -78.13 -100.02 0.00 -38.83 -39.43 -82.80 -70.44
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 -138.64 35.84 0.00 -133.55 -12.56 25.22 54.21
Net Cash used in Financing Activities -138.64 35.84 0.00 -133.55 -12.56 25.22 54.21
Net Inc./(Dec.) in Cash and Cash Equivalent -4.15 5.98 -12.49 -21.17 30.06 -9.33 -21.14
Cash and Cash Equivalents at End of the year 4.04 8.19 6.50 18.99 40.15 10.09 20.22
Rs in Cr Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017
Sales 672.95 653.04 520.86 614.72 575.34 465.68 408.40
Other Income 2.60 3.39 3.76 7.66 3.76 2.62 3.25
Stock Adjustment -10.70 4.33 15.92 0.59 -11.40 0.33 6.51
Raw Material 329.54 350.92 238.06 334.94 326.83 250.00 202.37
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 47.99 46.61 43.31 44.06 30.37 36.12 31.18
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 85.88 110.12 89.51 93.90 95.59 69.55 80.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 142.28 121.45 107.30 128.22 118.14 104.31 87.22
Interest 10.63 14.64 12.68 11.92 8.38 10.64 7.86
Gross Profit 134.25 110.20 98.38 123.96 113.52 96.29 82.61
Depreciation 14.82 14.96 15.14 13.97 12.30 13.71 12.76
Taxation 38.15 21.57 28.26 37.07 33.44 24.90 21.60
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 75.23 73.67 54.98 72.92 67.78 57.68 48.25
Minority Interest -3.68 -5.12 -3.04 -3.35 -1.90 -3.53 -2.51
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 71.55 68.55 51.94 69.57 65.88 54.15 45.74
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10
EPS Before Extra Ordinary Items
Basic EPS 7.91 7.57 5.74 7.69 7.49 5.98 5.06
Diluted EPS 7.91 7.57 5.74 7.69 7.49 5.98 5.06
EPS After Extra Ordinary Items
Basic EPS 7.91 7.57 0.00 7.69 7.49 5.98 5.06
Diluted EPS 7.91 7.57 0.00 7.69 7.49 5.98 5.06
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 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017
Sales 481.60 435.88 357.30 388.44 393.27 313.02 251.86
Other Income 5.26 4.09 7.02 7.54 5.47 4.19 4.55
Stock Adjustment 0.34 -3.50 24.12 -7.04 -6.01 -2.76 -2.27
Raw Material 292.68 265.47 184.54 226.30 240.23 184.68 132.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 24.07 23.31 21.86 19.68 17.66 17.98 15.91
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 51.32 54.13 43.14 39.55 52.88 35.44 35.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 98.35 73.15 62.30 76.68 69.30 53.19 43.29
Interest 2.29 3.64 3.19 2.80 3.51 3.84 3.80
Gross Profit 101.32 73.60 66.13 81.42 71.26 53.54 44.04
Depreciation 7.52 7.38 7.17 6.86 6.77 6.68 6.86
Taxation 29.65 20.01 20.54 25.82 22.84 16.36 13.14
Net Profit / Loss 58.10 46.21 38.42 48.74 41.65 30.50 24.04
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 18.10 18.10 18.10 18.10 18.10 18.10 18.10
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 6.42 5.11 4.25 5.39 4.60 3.37 2.26
Diluted EPS 6.42 5.11 4.25 5.39 4.60 3.37 2.26
EPS After Extra Ordinary Items
Basic EPS 6.42 5.11 4.25 5.39 4.60 3.37 2.26
Diluted EPS 6.42 5.11 4.25 5.39 4.60 3.37 2.26
Rs in Cr Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017
Sales 2,461.57 1,325.99 1,135.58 1,916.12 1,041.02 875.10 1,579.99
Other Income 14.72 5.99 11.42 12.10 6.38 5.72 13.21
Stock Adjustment 10.14 -6.37 16.51 -37.40 -11.07 -26.33 -17.18
Raw Material 1,253.46 680.46 573.00 1,060.59 576.83 483.76 903.25
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 184.20 94.60 89.60 133.48 66.49 66.99 104.31
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 374.49 196.00 181.18 307.51 165.14 142.37 245.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 501.94 263.73 235.52 411.55 222.45 189.10 323.89
Interest 49.87 25.27 24.60 32.72 19.02 13.70 26.89
Gross Profit 466.79 244.45 222.34 390.93 209.81 181.12 310.21
Depreciation 58.89 29.78 29.11 51.29 26.01 25.28 38.74
Taxation 125.05 59.72 65.33 106.05 58.34 47.71 76.74
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 276.80 148.90 127.90 233.59 125.46 108.13 194.73
Minority Interest -15.19 -8.80 -6.39 -13.04 -5.43 -7.61 -8.19
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 261.61 140.10 121.51 220.55 120.03 100.52 186.54
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10
EPS Before Extra Ordinary Items
Basic EPS 28.91 0.00 13.43 25.81 0.00 11.11 20.49
Diluted EPS 28.91 0.00 13.43 25.81 0.00 11.11 20.49
EPS After Extra Ordinary Items
Basic EPS 28.91 0.00 13.43 25.81 0.00 11.11 20.49
Diluted EPS 28.91 0.00 13.43 25.81 0.00 11.11 20.49
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017
Sales 1,663.22 917.48 745.74 1,273.27 706.29 566.98 1,137.31
Other Income 21.22 9.35 14.56 18.23 9.66 8.57 13.38
Stock Adjustment 13.92 -3.16 17.08 -19.46 -8.77 -10.69 -1.79
Raw Material 968.99 558.15 410.84 750.02 424.91 325.11 678.57
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 91.12 47.38 43.74 69.00 35.64 33.36 54.35
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 183.25 105.45 80.49 154.81 88.32 66.49 113.27
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 313.17 171.50 138.98 227.51 122.49 105.02 216.84
Interest 11.92 5.93 5.99 14.23 7.35 6.88 13.79
Gross Profit 322.47 174.92 147.55 231.51 124.80 106.71 216.43
Depreciation 28.93 14.90 14.03 26.09 13.45 12.64 19.28
Taxation 96.02 49.66 46.36 71.16 39.20 31.96 64.57
Net Profit / Loss 191.47 104.31 87.16 134.26 72.15 62.11 132.58
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 18.10 18.10 18.10 18.10 18.10 18.10 18.10
Equity Dividend Rate 350.00 0.00 0.00 300.00 0.00 0.00 250.00
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 21.16 0.00 9.63 14.84 0.00 6.86 14.60
Diluted EPS 21.16 0.00 9.63 14.84 0.00 6.86 14.60
EPS After Extra Ordinary Items
Basic EPS 21.16 0.00 9.63 14.84 0.00 6.86 14.60
Diluted EPS 21.16 0.00 9.63 14.84 0.00 6.86 14.60