22 Jul 2018 | 2:04 PM
 

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

BSE Code: 532725 | NSE Symbol: SOLARINDS
1,080.00
-5.75
(-0.52 %)
20 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    1,077.41
  • Prev. close (Rs.)
    1,085.75
  • High (Rs.)
    1,085.70
  • Low (Rs.)
    1,062.00
  • 52W H (Rs.)
    1,232.16
  • 52W L (Rs.)
    834.85
  • Volume
    923
  • MCap (Rs in Cr.)
    9,772.92

Solar Industries 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.) 29.72 36.11 98.08 91.91 77.08 75.65 67.42
Adjusted Cash EPS (Rs.) 35.39 40.39 116.21 109.29 89.17 85.03 74.79
Reported EPS (Rs.) 25.81 21.52 90.43 81.45 65.44 64.26 58.42
Reported Cash EPS (Rs.) 31.48 25.80 108.56 98.83 77.53 73.64 65.80
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 49.39 50.38 168.11 140.36 112.15 104.98 98.73
Book Value (Excl Rev Res) Per Share (Rs.) 49.39 50.38 168.11 140.36 112.15 104.98 98.73
Book Value (Incl Rev Res) Per Share (Rs.) 49.39 50.38 168.11 140.36 112.15 104.98 98.73
Net Operating Income Per Share (Rs.) 215.66 189.11 800.43 746.99 626.01 619.85 558.43
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 -1.96
PROFITABILITY RATIOS
Operating Margin (%) 22.90 26.64 21.00 18.78 17.91 16.93 17.67
Gross Profit Margin (%) 20.27 24.37 18.73 16.46 15.98 15.42 16.35
Net Profit Margin (%) 11.96 11.37 11.29 10.90 10.35 10.18 10.21
Adjusted Cash Margin (%) 16.30 21.19 14.38 14.54 14.10 13.47 13.07
Adjusted Return On Net Worth (%) 24.81 35.18 22.03 21.43 21.08 23.90 29.10
Reported Return On Net Worth (%) 21.55 20.97 20.31 18.99 17.90 20.30 25.22
Return On long Term Funds (%) 32.69 39.97 30.27 24.73 23.62 21.04 26.44
LEVERAGE RATIOS
Long Term Debt / Equity 0.15 0.16 0.17 0.20 0.23 0.60 0.70
Total Debt/Equity 0.36 0.44 0.43 0.42 0.67 0.60 0.70
Owners fund as % of total Source 0.36 0.44 0.43 0.42 0.67 0.60 0.70
Fixed Assets Turnover Ratio 1.35 1.33 1.23 1.18 1.08 1.33 1.57
LIQUIDITY RATIOS
Current Ratio 1.99 2.31 2.34 2.97 3.60 4.17 3.15
Current Ratio (Inc. ST Loans) 1.03 0.98 1.01 1.23 1.10 4.17 3.15
Quick Ratio 1.49 1.77 1.83 2.28 2.87 3.26 2.41
Inventory Turnover Ratio 49.39 50.38 168.11 140.36 112.15 104.98 98.73
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 13.99 11.18 29.94 0.00 0.00 19.96 0.00
Dividend payout Ratio (Cash Profit) 11.47 9.32 24.94 0.00 0.00 17.42 0.00
Earning Retention Ratio 87.85 93.34 72.39 100.00 100.00 83.04 100.00
Cash Earnings Retention Ratio 89.80 94.05 76.70 100.00 100.00 84.92 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.21 1.12 1.63 1.66 2.74 2.24 2.19
Financial Charges Coverage Ratio 14.03 17.45 15.53 14.67 11.99 6.80 8.26
Fin. Charges Cov.Ratio (Post Tax) 9.71 9.68 10.61 11.02 8.86 5.32 5.83
COMPONENT RATIOS
Material Cost Component(% earnings) 57.01 54.63 60.71 60.13 54.47 59.46 60.35
Selling Cost Component 0.05 0.03 0.04 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.35 1.33 1.23 1.18 1.08 1.33 1.57
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.) 9,694.41 9,724.48 9,727.16 9,726.60 9,630.86 9,671.68 9,700.86
EV / Net Sales (X) 4.97 5.68 6.71 7.19 8.50 8.62 10.03
EV / EBITDA (X) 21.12 20.73 30.64 37.14 44.98 46.05 49.83
MarketCap / Sales (X) 5.00 5.71 6.74 7.22 8.62 8.70 10.09
Retention Ratios (%) 86.01 88.82 70.06 0.00 0.00 80.04 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.00 5.71 1.35 1.44 1.72 1.74 1.93
Earning Yield (%) 0.02 0.02 0.08 0.08 0.06 0.06 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.) 14.84 14.65 61.48 65.16 51.85 47.43 36.96
Adjusted Cash EPS (Rs.) 17.72 16.78 71.27 74.92 58.80 53.13 41.61
Reported EPS (Rs.) 14.84 14.65 61.48 59.63 46.33 41.89 35.15
Reported Cash EPS (Rs.) 17.72 16.78 71.27 69.39 53.28 47.59 39.79
Dividend Per Share 6.00 5.00 22.50 17.00 12.00 11.00 10.00
Operating Profit Per Share (Rs.) 25.14 23.96 100.76 85.88 67.75 60.71 49.35
Book Value (Excl Rev Res) Per Share (Rs.) 25.14 23.96 100.76 85.88 67.75 60.71 49.35
Book Value (Incl Rev Res) Per Share (Rs.) 25.14 23.96 100.76 85.88 67.75 60.71 49.35
Net Operating Income Per Share (Rs.) 140.71 125.68 602.00 560.70 499.52 490.10 417.78
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 17.86 19.06 16.73 15.31 13.56 12.38 11.81
Gross Profit Margin (%) 15.81 17.37 15.11 13.57 12.17 11.22 10.70
Net Profit Margin (%) 10.54 11.65 10.21 10.63 9.10 8.38 8.13
Adjusted Cash Margin (%) 12.41 13.19 11.72 13.10 11.55 10.62 9.62
Adjusted Return On Net Worth (%) 17.68 20.12 18.99 22.52 20.59 21.69 23.74
Reported Return On Net Worth (%) 17.68 20.12 18.99 20.61 18.40 19.16 22.57
Return On long Term Funds (%) 26.32 28.54 25.61 26.17 25.02 27.80 31.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.12 0.16 0.15 0.12 0.07 0.21
Total Debt/Equity 0.13 0.27 0.26 0.26 0.51 0.55 0.82
Owners fund as % of total Source 0.13 0.27 0.26 0.26 0.51 0.55 0.82
Fixed Assets Turnover Ratio 1.51 1.44 1.55 1.50 1.39 1.61 1.69
LIQUIDITY RATIOS
Current Ratio 2.41 2.47 2.93 3.27 3.48 3.94 2.63
Current Ratio (Inc. ST Loans) 2.04 1.55 2.02 1.70 1.15 0.98 0.82
Quick Ratio 2.03 2.11 2.50 2.91 2.96 3.26 2.10
Inventory Turnover Ratio 25.14 23.96 100.76 85.88 67.75 60.71 49.35
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 20.22 13.65 36.59 28.50 25.90 26.25 28.45
Dividend payout Ratio (Cash Profit) 16.93 11.91 31.57 24.49 22.52 23.11 25.13
Earning Retention Ratio 79.78 86.35 63.41 73.91 76.86 76.81 72.95
Cash Earnings Retention Ratio 83.07 88.09 68.43 77.31 79.60 79.30 75.97
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.60 1.17 1.19 1.02 2.17 2.26 3.07
Financial Charges Coverage Ratio 17.27 16.69 24.31 24.21 9.65 5.82 5.50
Fin. Charges Cov.Ratio (Post Tax) 12.27 12.01 17.29 18.35 7.66 4.93 4.43
COMPONENT RATIOS
Material Cost Component(% earnings) 66.68 66.99 64.91 65.31 60.85 66.67 67.40
Selling Cost Component 0.06 0.04 0.04 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 12.37 8.87 7.31 8.94 17.67 10.25 7.75
Import Comp. in Raw Mat. Consumed 0.00 0.00 9.69 7.42 0.00 0.00 0.00
Long term assets / Total Assets 1.51 1.44 1.55 1.50 1.39 1.61 1.69
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.) 9,753.92 9,754.16 9,757.37 9,744.88 9,723.72 9,753.78 9,744.45
EV / Net Sales (X) 7.66 8.58 8.96 9.60 10.76 11.00 13.46
EV / EBITDA (X) 39.69 42.37 50.68 55.61 69.60 76.48 88.21
MarketCap / Sales (X) 7.67 8.59 8.96 9.62 10.80 11.01 13.49
Retention Ratios (%) 79.78 86.35 63.41 71.50 74.10 73.75 71.55
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.67 8.59 1.79 1.92 2.16 2.20 2.58
Earning Yield (%) 0.01 0.01 0.06 0.06 0.04 0.04 0.03
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 18.10 18.10 18.10 18.10 18.10 18.10 17.32
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 1,065.76 910.49 787.35 757.78 643.48 554.61 387.28
Loan Funds
Secured Loans 385.03 364.01 343.66 320.30 340.56 325.02 266.96
Unsecured Loans 2.82 44.94 0.00 8.18 102.18 19.51 16.30
Minority Interest 47.38 40.26 47.80 47.14 38.10 40.54 37.80
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 1,519.09 1,377.80 1,196.91 1,151.51 1,142.42 957.77 725.67
USES OF FUNDS
Fixed Assets
Gross Block 1,035.54 839.38 861.51 713.94 582.50 442.47 340.89
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 112.26 62.61 158.72 129.07 91.62 70.00 53.25
Net Block 923.28 776.77 702.79 584.86 490.88 372.46 287.64
Capital Work in Progress 107.40 90.93 30.44 61.05 81.04 60.61 50.31
Investments 17.05 53.25 40.09 37.36 25.19 48.94 11.33
Net Current Assets
Current Assets, Loans and Advances 947.38 806.37 740.17 705.91 755.38 625.96 550.11
Less : Current Liabilities and Provisions 476.02 349.52 316.58 237.68 210.07 150.20 173.72
Total Net Current Assets 471.36 456.85 423.59 468.23 545.31 475.76 376.39
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 1,519.09 1,377.80 1,196.91 1,151.51 1,142.42 957.77 725.67
Note :
Book Value of Unquoted Investments 2.95 3.42 9.17 37.36 22.67 46.72 8.32
Market Value of Quoted Investments 14.01 49.75 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 431.47 281.11 321.24 132.04 88.53 98.81 70.14
Number of Equity shares outstanding 9.05 9.05 1.81 1.81 1.81 1.81 1.73
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 18.10 18.10 18.10 18.10 18.10 18.10 17.32
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 741.11 640.54 567.75 505.51 437.50 377.54 252.36
Loan Funds
Secured Loans 96.48 110.86 113.02 138.65 147.36 111.14 165.38
Unsecured Loans 0.00 66.16 40.61 0.00 83.38 106.48 56.13
Total 855.69 835.66 739.48 662.26 686.34 613.26 491.20
USES OF FUNDS
Fixed Assets
Gross Block 476.20 433.52 451.59 371.35 334.84 281.22 216.52
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 56.02 30.77 100.52 83.71 60.27 47.89 37.65
Net Block 420.18 402.75 351.07 287.64 274.58 233.33 178.87
Capital Work in Progress 34.56 15.97 12.13 20.34 8.15 17.33 19.44
Investments 65.52 102.50 64.84 58.60 69.29 80.85 68.43
Net Current Assets
Current Assets, Loans and Advances 573.37 528.35 472.45 426.03 469.01 377.62 362.36
Less : Current Liabilities and Provisions 237.94 213.91 161.01 130.36 134.68 95.88 137.90
Total Net Current Assets 335.43 314.44 311.44 295.67 334.33 281.75 224.46
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 855.69 835.66 739.48 662.26 686.34 613.26 491.20
Note :
Book Value of Unquoted Investments 57.67 58.24 64.38 7.73 66.77 78.63 65.42
Market Value of Quoted Investments 7.85 44.26 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 405.37 271.38 71.57 132.04 78.90 87.34 61.78
Number of Equity shares outstanding 9.05 9.05 1.81 1.81 1.81 1.81 1.73
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,951.47 1,711.28 1,448.62 1,351.89 1,132.96 1,121.81 967.58
Other Income 0.00 0.00 0.00 0.00 0.00 6.76 23.47
Stock Adjustments -37.40 -17.18 5.25 -33.97 -13.14 -7.28 -15.46
Total Income 1,914.07 1,694.10 1,453.87 1,317.93 1,119.82 1,121.30 975.59
EXPENDITURE :
Raw Materials 1,060.59 903.25 856.78 742.14 558.75 562.20 434.44
Excise Duty 0.00 0.00 125.39 110.96 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 17.66 16.81 14.77 13.24 9.57
Other Manufacturing Expenses 0.00 0.00 17.66 16.81 14.77 20.00 33.04
Employee Cost 133.48 104.31 87.63 79.80 67.31 55.57 44.21
Selling and Administration Expenses 1.11 0.62 0.69 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 1,195.18 1,008.18 1,105.81 966.52 655.60 651.01 521.26
Profit before Interest, Depreciation and Tax 1,068.26 866.27 881.95 731.79 600.36 473.33 364.47
Interest and Financial Charges 32.72 26.89 20.44 17.85 17.86 30.86 23.58
Profit before Depreciation and Tax 1,035.54 839.38 861.51 713.94 582.50 442.47 340.89
Depreciation 51.29 38.74 32.82 31.45 21.87 16.97 12.78
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 339.64 271.47 250.40 193.69 153.35 142.01 143.75
Tax 106.05 76.74 86.74 46.28 34.90 25.72 42.55
Profit After Tax 233.59 194.73 163.66 147.41 118.44 116.29 101.20
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. 233.59 194.73 163.66 147.41 118.44 116.29 101.20
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 636.60 608.66 440.50 156.33 129.50 126.43 111.41
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 27.15 18.10 40.72 0.00 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 2.95 3.42 9.17 37.36 22.67 46.72 8.32
Extraordinary Items -1.16 -1.11 0.00 -10.00 -10.00 -10.02 -4.37
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,273.27 1,137.31 1,089.50 1,014.75 904.03 886.99 723.75
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 10.95
Stock Adjustments -19.46 -1.79 -2.98 2.37 -3.81 -1.61 -1.87
Total Income 1,253.81 1,135.52 1,086.52 1,017.12 900.22 885.38 732.82
EXPENDITURE :
Raw Materials 750.02 678.57 604.65 566.67 457.92 478.08 367.83
Excise Duty 32.08 115.91 109.04 102.09 81.48 82.61 0.00
Power and Fuel Cost 0.00 0.00 13.29 12.10 11.18 10.24 7.55
Other Manufacturing Expenses 0.00 0.00 13.29 12.10 11.18 10.24 18.50
Employee Cost 69.00 54.35 43.41 40.42 38.69 32.24 24.15
Selling and Administration Expenses 0.83 0.50 0.46 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 851.93 849.33 784.14 733.38 600.45 613.41 418.03
Profit before Interest, Depreciation and Tax 490.43 447.31 459.51 378.59 349.32 303.13 236.61
Interest and Financial Charges 14.23 13.79 7.92 7.24 14.48 21.91 20.09
Profit before Depreciation and Tax 476.20 433.52 451.59 371.35 334.84 281.22 216.52
Depreciation 26.09 19.28 17.72 17.66 12.57 10.31 8.05
Profit Before Tax 205.42 197.15 166.90 140.35 102.65 85.29 79.18
Tax 71.16 64.57 55.64 32.43 18.81 9.47 18.29
Profit After Tax 134.26 132.58 111.26 107.92 83.84 75.82 60.89
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 374.77 307.75 306.73 265.39 206.36 164.37 127.33
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 21.63 14.42 32.43 27.44 19.55 17.96 15.88
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 57.67 58.24 64.38 7.73 66.77 78.63 65.42
Extraordinary Items 0.00 0.00 0.00 -10.00 -10.00 -10.02 -3.15
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 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 575.34 465.68 408.40 466.65 442.10 433.13 328.28
Other Income 3.76 2.62 3.25 2.47 4.37 1.62 4.02
Stock Adjustment -11.40 0.33 6.51 -23.92 -4.27 -0.82 -1.83
Raw Material 326.83 250.00 202.37 281.34 246.78 244.91 165.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 30.37 36.12 31.18 35.81 29.72 26.00 23.61
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 95.59 69.55 80.65 62.61 75.26 80.67 66.99
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 118.14 104.31 87.22 100.99 91.91 79.87 65.55
Interest 8.38 10.64 7.86 4.95 6.28 6.76 7.30
Gross Profit 113.52 96.29 82.61 98.51 90.00 74.73 62.27
Depreciation 12.30 13.71 12.76 12.52 10.06 9.48 9.81
Taxation 33.44 24.90 21.60 26.11 23.97 14.55 13.33
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 -1.18 0.00
Net Profit / Loss 67.78 57.68 48.25 59.88 55.97 49.52 39.13
Minority Interest -1.90 -3.53 -2.51 -5.10 -1.04 -1.95 -2.20
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 65.88 54.15 45.74 54.78 54.93 47.57 36.93
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 7.49 5.98 5.06 6.05 5.96 5.25 4.08
Diluted EPS 7.49 5.98 5.06 6.05 5.96 5.25 4.08
EPS After Extra Ordinary Items
Basic EPS 7.49 5.98 5.06 6.05 23.84 5.25 4.08
Diluted EPS 7.49 5.98 5.06 6.05 23.84 5.25 4.08
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
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 393.27 313.02 251.86 315.12 343.13 304.70 225.34
Other Income 5.47 4.19 4.55 4.02 3.70 2.13 4.62
Stock Adjustment -6.01 -2.76 -2.27 -6.05 -3.12 1.94 0.90
Raw Material 240.23 184.68 132.15 192.96 197.55 173.57 121.12
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.66 17.98 15.91 17.45 15.53 13.67 12.20
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 52.88 35.44 35.30 31.83 40.51 43.38 34.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 69.30 53.19 43.29 61.09 64.05 55.94 38.96
Interest 3.51 3.84 3.80 2.44 3.54 3.93 2.94
Gross Profit 71.26 53.54 44.04 62.67 64.21 54.14 40.64
Depreciation 6.77 6.68 6.86 5.78 5.06 4.84 4.73
Taxation 22.84 16.36 13.14 18.82 24.94 10.95 9.96
Net Profit / Loss 41.65 30.50 24.04 38.07 34.21 38.35 25.95
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 4.60 3.37 2.26 4.21 3.75 4.23 2.86
Diluted EPS 4.60 3.37 2.26 4.21 3.75 4.23 2.86
EPS After Extra Ordinary Items
Basic EPS 4.60 3.37 2.26 16.83 15.00 4.23 2.86
Diluted EPS 4.60 3.37 2.26 16.83 15.00 4.23 2.86
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,916.12 1,041.02 875.10 1,579.99 875.23 753.15 1,538.16
Other Income 12.10 6.38 5.72 13.21 5.99 7.22 12.36
Stock Adjustment -37.40 -11.07 -26.33 -17.18 -5.09 -12.09 5.12
Raw Material 1,060.59 576.83 483.76 903.25 491.69 411.56 854.34
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 133.48 66.49 66.99 104.31 55.72 48.59 88.07
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 307.51 165.14 142.37 245.28 155.93 137.74 278.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 411.55 222.45 189.10 323.89 171.78 152.11 297.52
Interest 32.72 19.02 13.70 26.89 13.04 13.85 20.70
Gross Profit 390.93 209.81 181.12 310.21 164.73 145.48 289.19
Depreciation 51.29 26.01 25.28 38.74 19.54 19.20 32.82
Taxation 106.05 58.34 47.71 76.74 38.52 37.04 76.93
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 -1.18 0.00 0.55
Net Profit / Loss 233.59 125.46 108.13 194.73 105.49 89.24 179.98
Minority Interest -13.04 -5.43 -7.61 -8.19 -1.95 -5.20 -13.84
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 220.55 120.03 100.52 186.54 103.54 84.04 166.14
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 25.81 0.00 11.11 20.49 0.00 18.56 91.80
Diluted EPS 25.81 0.00 11.11 20.49 0.00 18.56 91.80
EPS After Extra Ordinary Items
Basic EPS 25.81 0.00 11.11 20.49 0.00 18.56 91.80
Diluted EPS 25.81 0.00 11.11 20.49 0.00 18.56 91.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,273.27 706.29 566.98 1,137.31 599.26 538.05 1,089.50
Other Income 18.23 9.66 8.57 13.38 5.83 7.55 10.19
Stock Adjustment -19.46 -8.77 -10.69 -1.79 -1.18 -0.61 -2.98
Raw Material 750.02 424.91 325.11 678.57 371.12 307.45 642.97
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 69.00 35.64 33.36 54.35 29.20 25.15 43.41
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 154.81 88.32 66.49 113.27 35.32 77.95 162.54
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 227.51 122.49 105.02 216.84 119.99 96.85 182.36
Interest 14.23 7.35 6.88 13.79 7.47 6.32 7.92
Gross Profit 231.51 124.80 106.71 216.43 118.35 98.08 184.62
Depreciation 26.09 13.45 12.64 19.28 9.90 9.38 17.72
Taxation 71.16 39.20 31.96 64.57 35.89 28.68 56.21
Net Profit / Loss 134.26 72.15 62.11 132.58 72.56 60.02 111.26
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 0.56
Equity Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10
Equity Dividend Rate 300.00 0.00 0.00 250.00 0.00 0.00 225.00
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 14.84 0.00 6.86 14.60 0.00 13.24 61.48
Diluted EPS 14.84 0.00 6.86 14.60 0.00 13.24 61.48
EPS After Extra Ordinary Items
Basic EPS 14.84 0.00 6.86 14.60 0.00 13.24 61.48
Diluted EPS 14.84 0.00 6.86 14.60 0.00 13.24 61.48