22 Sep 2018 | 9:12 PM
 

Sterlite Technologies Ltd. Share Price Live (BSE)
0

BSE Code: 532374 | NSE Symbol: STRTECH
325.75
-14.65
(-4.30 %)
21 Sep 2018 | 03:53 PM
Change company
  • Open (Rs)
    345.10
  • Prev. close (Rs.)
    340.40
  • High (Rs.)
    345.60
  • Low (Rs.)
    304.00
  • 52W H (Rs.)
    414.50
  • 52W L (Rs.)
    212.55
  • Volume
    217207
  • MCap (Rs in Cr.)
    13,078.28

Sterlite Technologies 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.) 9.21 5.54 7.50 -0.09 -1.00 0.46 0.99
Adjusted Cash EPS (Rs.) 13.76 9.53 10.67 4.60 2.38 2.72 2.81
Reported EPS (Rs.) 8.34 5.06 3.89 -0.07 -0.90 0.64 1.01
Reported Cash EPS (Rs.) 12.88 9.05 7.07 4.63 2.48 2.90 2.83
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 18.69 13.03 14.93 11.69 6.99 5.66 4.80
Book Value (Excl Rev Res) Per Share (Rs.) 18.69 13.03 14.93 11.69 6.99 5.66 4.80
Book Value (Incl Rev Res) Per Share (Rs.) 18.69 13.03 14.93 11.69 6.99 5.66 4.80
Net Operating Income Per Share (Rs.) 79.23 61.48 57.56 78.59 65.11 78.61 66.66
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 23.58 21.18 25.93 14.87 10.74 7.20 7.19
Gross Profit Margin (%) 17.85 14.68 20.41 8.90 5.54 4.32 4.46
Net Profit Margin (%) 10.52 8.22 6.75 -0.08 -1.37 0.81 1.49
Adjusted Cash Margin (%) 17.22 15.43 18.51 5.76 3.62 3.44 4.16
Adjusted Return On Net Worth (%) 31.43 25.05 39.25 -0.32 -3.55 1.56 3.39
Reported Return On Net Worth (%) 28.44 22.88 20.36 -0.24 -3.19 2.17 3.46
Return On long Term Funds (%) 32.82 28.40 38.30 5.51 3.58 4.85 9.50
LEVERAGE RATIOS
Long Term Debt / Equity 0.54 0.49 0.62 4.46 3.14 1.65 0.32
Total Debt/Equity 0.93 1.16 1.09 5.03 3.73 2.39 0.91
Owners fund as % of total Source 0.93 1.16 1.09 5.03 3.73 2.39 0.91
Fixed Assets Turnover Ratio 1.48 1.38 0.56 0.52 0.56 1.01 1.31
LIQUIDITY RATIOS
Current Ratio 1.43 1.53 1.28 1.15 0.87 1.42 1.44
Current Ratio (Inc. ST Loans) 0.90 0.77 0.75 0.68 0.48 0.84 0.86
Quick Ratio 1.18 1.18 1.07 0.91 0.67 1.21 1.20
Inventory Turnover Ratio 18.69 13.03 14.93 11.69 6.99 5.66 4.80
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 10.78 35.63 18.51 0.00 0.00 54.82 34.61
Dividend payout Ratio (Cash Profit) 6.98 19.89 10.18 15.60 14.14 12.08 12.34
Earning Retention Ratio 90.24 67.47 90.40 0.00 0.00 23.75 64.71
Cash Earnings Retention Ratio 93.47 81.11 93.26 84.32 85.26 87.12 87.58
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.98 2.68 1.95 27.88 44.19 25.84 9.39
Financial Charges Coverage Ratio 8.59 4.78 5.55 1.57 1.66 2.24 2.33
Fin. Charges Cov.Ratio (Post Tax) 6.73 4.25 3.61 1.56 1.54 2.08 2.20
COMPONENT RATIOS
Material Cost Component(% earnings) 45.28 52.74 49.11 65.38 68.22 72.94 75.65
Selling Cost Component 0.66 0.54 0.37 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 1.48 1.38 0.56 0.52 0.56 1.01 1.31
Bonus Component In Equity Capital (%) 49.08 49.42 49.81 49.95 49.98 49.98 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,907.68 12,908.75 12,968.44 12,670.24 12,944.14 12,474.95 12,829.92
EV / Net Sales (X) 4.06 5.27 5.70 4.09 5.05 4.03 4.89
EV / EBITDA (X) 16.66 24.33 21.83 24.75 43.45 52.38 59.47
MarketCap / Sales (X) 4.11 5.33 5.73 4.21 5.09 4.22 4.98
Retention Ratios (%) 89.22 64.37 81.49 0.00 0.00 45.18 65.39
Price / BV (X) 0.00 0.00 0.00 8.56 0.00 0.00 0.00
Price / Sales (X) 4.10 5.29 5.65 4.13 4.99 4.13 4.87
Earning Yield (%) 0.03 0.02 0.01 0.00 0.00 0.00 0.00
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.35 3.91 4.58 1.27 1.21 1.11 3.95
Adjusted Cash EPS (Rs.) 10.59 7.56 7.29 3.89 3.39 2.93 5.52
Reported EPS (Rs.) 6.35 3.91 4.58 1.27 1.21 1.11 3.94
Reported Cash EPS (Rs.) 10.59 7.56 7.29 3.89 3.39 2.93 5.51
Dividend Per Share 2.00 1.25 1.00 0.30 0.30 0.30 0.50
Operating Profit Per Share (Rs.) 15.04 10.57 10.87 6.46 6.25 5.07 7.46
Book Value (Excl Rev Res) Per Share (Rs.) 15.04 10.57 10.87 6.46 6.25 5.07 7.46
Book Value (Incl Rev Res) Per Share (Rs.) 15.04 10.57 10.87 6.46 6.25 5.07 7.46
Net Operating Income Per Share (Rs.) 71.45 56.64 51.51 69.23 85.24 69.35 63.39
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 26.22
PROFITABILITY RATIOS
Operating Margin (%) 21.04 18.66 21.10 9.32 7.32 7.31 11.77
Gross Profit Margin (%) 15.10 12.23 15.84 5.55 4.76 4.70 9.29
Net Profit Margin (%) 8.88 6.91 8.89 1.82 1.40 1.59 6.17
Adjusted Cash Margin (%) 14.71 13.28 14.04 5.58 3.96 4.18 8.65
Adjusted Return On Net Worth (%) 23.80 17.89 22.21 4.12 4.01 3.81 13.99
Reported Return On Net Worth (%) 23.80 17.89 22.21 4.12 4.01 3.81 13.97
Return On long Term Funds (%) 26.98 22.48 29.71 8.85 12.54 13.21 22.32
LEVERAGE RATIOS
Long Term Debt / Equity 0.58 0.46 0.40 0.56 0.17 0.00 0.01
Total Debt/Equity 1.01 1.14 0.82 1.02 0.88 0.58 0.62
Owners fund as % of total Source 1.01 1.14 0.82 1.02 0.88 0.58 0.62
Fixed Assets Turnover Ratio 1.43 1.40 0.95 1.16 1.66 1.57 1.54
LIQUIDITY RATIOS
Current Ratio 1.45 1.63 1.34 1.93 1.94 1.64 1.78
Current Ratio (Inc. ST Loans) 0.88 0.78 0.91 0.95 1.02 0.93 0.94
Quick Ratio 1.20 1.28 1.16 1.65 1.67 1.36 1.54
Inventory Turnover Ratio 15.04 10.57 10.87 6.46 6.25 5.07 7.46
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 14.16 46.02 21.83 23.54 24.86 26.93 13.98
Dividend payout Ratio (Cash Profit) 8.49 23.83 13.72 7.72 8.84 10.25 9.99
Earning Retention Ratio 85.84 53.98 78.17 76.46 75.14 73.07 86.05
Cash Earnings Retention Ratio 91.51 76.17 86.28 92.28 91.16 89.75 90.02
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.54 3.30 2.32 8.12 7.79 5.77 3.15
Financial Charges Coverage Ratio 7.12 4.13 4.84 2.85 2.47 2.35 5.95
Fin. Charges Cov.Ratio (Post Tax) 5.84 3.88 4.12 2.61 2.26 2.21 5.15
COMPONENT RATIOS
Material Cost Component(% earnings) 46.75 53.15 52.65 71.59 74.81 76.55 74.41
Selling Cost Component 0.73 0.56 0.36 0.00 0.00 0.00 4.11
Exports as percent of Total Sales 33.38 0.00 26.89 33.28 28.41 37.33 35.08
Import Comp. in Raw Mat. Consumed 0.00 0.00 65.25 51.10 27.77 25.41 25.60
Long term assets / Total Assets 1.43 1.40 0.95 1.16 1.66 1.57 1.54
Bonus Component In Equity Capital (%) 49.08 49.42 49.81 49.98 49.98 50.00 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,970.74 12,967.11 13,007.11 13,002.04 12,850.41 12,861.39 12,916.10
EV / Net Sales (X) 4.53 5.75 6.39 4.77 3.83 4.72 5.72
EV / EBITDA (X) 20.75 30.01 29.13 47.94 49.36 57.61 45.82
MarketCap / Sales (X) 4.55 5.78 6.41 4.79 3.89 4.78 5.78
Retention Ratios (%) 85.84 53.98 78.17 76.46 75.14 73.07 86.02
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.55 5.74 6.31 4.69 3.81 4.69 5.13
Earning Yield (%) 0.02 0.01 0.01 0.00 0.00 0.00 0.01
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 80.20 79.66 79.04 78.81 78.76 78.69 78.65
Preference Share Capital 0.00 0.00 0.00 409.10 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 1,095.12 800.41 675.60 1,008.06 1,031.40 1,080.56 1,066.20
Loan Funds
Secured Loans 925.29 798.07 822.04 5,057.78 4,144.53 2,045.35 453.14
Unsecured Loans 167.99 220.00 0.00 0.00 0.00 724.81 583.23
Minority Interest 81.95 45.20 31.21 23.04 20.72 12.78 9.14
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 2,350.55 1,943.34 1,607.89 6,576.79 5,275.41 3,942.19 2,190.36
USES OF FUNDS
Fixed Assets
Gross Block 2,296.88 2,242.43 1,961.92 4,978.69 2,424.23 1,691.11 1,462.10
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1,062.80 929.72 815.77 923.52 698.97 574.59 494.50
Net Block 1,234.08 1,312.71 1,146.15 4,055.17 1,725.26 1,116.52 967.60
Capital Work in Progress 357.02 65.91 172.32 2,192.64 3,548.76 2,181.20 720.98
Investments 174.60 49.13 7.24 58.82 221.58 44.38 13.00
Net Current Assets
Current Assets, Loans and Advances 1,946.04 1,483.20 1,298.81 2,085.57 1,431.28 2,024.60 1,591.85
Less : Current Liabilities and Provisions 1,361.19 967.61 1,016.63 1,815.41 1,651.47 1,424.51 1,103.07
Total Net Current Assets 584.85 515.59 282.18 270.16 -220.19 600.09 488.78
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 2,350.55 1,943.34 1,607.89 6,576.79 5,275.41 3,942.19 2,190.36
Note :
Book Value of Unquoted Investments 174.60 49.13 7.24 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 58.95 222.50 44.77 13.00
Contingent liabilities 3,169.15 842.62 604.42 1,265.26 1,078.83 2,006.15 2,036.87
Number of Equity shares outstanding 40.10 39.83 39.52 39.41 39.38 39.34 39.33
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 80.20 79.66 79.04 78.81 78.76 78.69 78.65
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 989.79 791.51 735.92 1,163.84 1,139.53 1,104.30 1,070.23
Loan Funds
Secured Loans 910.97 773.29 467.57 1,552.47 1,243.16 339.22 81.14
Unsecured Loans 167.99 220.00 200.00 0.00 0.00 699.81 583.23
Total 2,148.95 1,864.46 1,482.53 2,795.12 2,461.45 2,222.02 1,813.25
USES OF FUNDS
Fixed Assets
Gross Block 2,090.96 2,013.95 1,643.64 1,729.26 1,672.25 1,572.10 1,452.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1,011.44 891.65 763.40 814.96 666.15 570.85 493.48
Net Block 1,079.52 1,122.30 880.24 914.30 1,006.10 1,001.25 958.96
Capital Work in Progress 234.72 27.03 126.39 32.94 16.40 28.97 49.13
Investments 275.98 155.35 128.83 1,373.25 433.65 189.10 176.34
Net Current Assets
Current Assets, Loans and Advances 1,793.63 1,445.30 1,354.42 1,906.82 2,090.17 2,067.13 1,612.08
Less : Current Liabilities and Provisions 1,234.90 885.52 1,007.35 1,432.19 1,084.87 1,064.43 983.26
Total Net Current Assets 558.73 559.78 347.07 474.63 1,005.30 1,002.70 628.82
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,148.95 1,864.46 1,482.53 2,795.12 2,461.45 2,222.02 1,813.25
Note :
Book Value of Unquoted Investments 275.98 155.35 128.83 1,318.25 228.65 189.10 176.34
Market Value of Quoted Investments 0.00 0.00 0.00 55.11 205.90 0.00 0.00
Contingent liabilities 2,862.66 861.48 597.18 1,021.77 1,739.67 1,342.96 1,569.38
Number of Equity shares outstanding 40.10 39.83 39.52 39.41 39.38 39.34 39.33
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 3,177.11 2,448.85 2,274.86 3,097.06 2,563.85 3,092.34 2,621.75
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 15.93 -106.07 -11.78 -30.97 -22.77 1.44 -55.26
Total Income 3,193.04 2,342.78 2,263.08 3,066.09 2,541.08 3,093.78 2,566.49
EXPENDITURE :
Raw Materials 1,218.08 1,065.10 938.87 1,811.76 1,564.51 1,993.77 1,800.39
Excise Duty 28.38 144.71 0.00 173.34 0.00 0.00 77.15
Power and Fuel Cost 98.98 96.37 82.90 110.20 125.96 133.23 127.29
Other Manufacturing Expenses 98.98 96.37 82.90 110.20 125.96 133.23 127.29
Employee Cost 348.79 298.55 205.10 175.94 142.58 124.71 99.83
Selling and Administration Expenses 21.09 13.31 8.50 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 1,814.30 1,714.41 1,318.27 2,381.44 1,959.01 2,384.94 2,231.95
Profit before Interest, Depreciation and Tax 2,387.06 2,353.47 2,068.84 5,305.59 2,604.01 1,797.39 1,554.50
Interest and Financial Charges 90.18 111.04 106.92 326.90 179.78 106.28 92.40
Profit before Depreciation and Tax 2,296.88 2,242.43 1,961.92 4,978.69 2,424.23 1,691.11 1,462.10
Depreciation 182.21 159.23 125.60 184.98 133.31 89.09 71.53
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 467.48 241.04 218.90 1.05 -11.20 43.48 52.57
Tax 133.15 39.66 65.19 3.69 24.31 18.29 12.93
Profit After Tax 334.33 201.38 153.71 -2.64 -35.51 25.19 39.64
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. 334.33 201.38 153.71 -2.64 -35.51 25.19 39.64
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 982.06 748.57 699.53 627.27 705.68 760.67 751.33
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 36.07 71.76 23.65 23.65 11.82 11.80 11.81
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 174.60 49.13 7.24 0.00 0.00 0.00 0.00
Extraordinary Items -7.52 -0.53 -2.18 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 2,865.11 2,255.85 2,035.66 3,030.10 2,726.34 3,353.71 2,727.47
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 16.68 -102.27 -12.71 -34.69 -18.05 6.03 -56.02
Total Income 2,881.79 2,153.58 2,022.95 2,995.41 2,708.29 3,359.74 2,671.45
EXPENDITURE :
Raw Materials 1,131.10 1,006.09 900.84 1,944.64 1,776.86 2,273.74 1,905.00
Excise Duty 28.46 144.80 131.07 194.37 0.00 0.00 0.00
Power and Fuel Cost 88.70 87.58 74.71 102.18 118.73 132.23 127.29
Other Manufacturing Expenses 88.70 87.58 74.71 102.18 118.73 132.23 127.29
Employee Cost 316.10 271.11 182.21 150.95 122.39 117.70 98.70
Selling and Administration Expenses 21.09 12.85 7.45 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 1,674.15 1,610.01 1,370.99 2,494.32 2,136.71 2,655.90 2,258.28
Profit before Interest, Depreciation and Tax 2,178.80 2,118.57 1,735.93 1,908.54 1,767.53 1,677.67 1,547.54
Interest and Financial Charges 87.84 104.62 92.29 179.28 95.28 105.57 95.10
Profit before Depreciation and Tax 2,090.96 2,013.95 1,643.64 1,729.26 1,672.25 1,572.10 1,452.44
Depreciation 170.14 145.17 107.13 107.74 102.88 85.95 71.36
Profit Before Tax 367.24 182.27 247.04 99.02 73.08 68.81 56.77
Tax 112.56 26.34 65.99 14.78 22.88 21.35 12.93
Profit After Tax 254.68 155.93 181.05 84.24 50.20 47.46 43.84
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 878.02 832.04 661.10 827.10 821.70 787.68 755.58
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 36.07 71.76 31.48 18.84 9.81 9.79 9.90
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 275.98 155.35 128.83 1,318.25 228.65 189.10 176.34
Extraordinary Items -3.14 -0.48 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2006
Cash and Cash Equivalents at Beginning of the year 17.97 4.94 2.05 2.52 13.41 17.58
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 51.80 0.00 317.30 109.92 130.34 29.15
Adjustments :
Depreciation 0.00 56.03 48.26 42.52 37.17 33.54
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -1.76 -3.90 -1.05 0.00 0.00
P/L on Sales of Assets 0.00 0.28 -10.32 0.20 0.08 -0.15
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 -15.00 15.00 0.00 0.82 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 -315.02 -36.56 -47.90 -141.50 -70.01
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 191.69 113.66 167.15 99.39 -14.97
Loans and Advances 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
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 45.17 38.12 88.00 0.00 0.00
Direct Taxes Paid 0.00 -36.95 -55.29 -14.37 -7.99 -3.66
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 -7.99 -13.12 5.60 -1.41 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 323.32 69.46 347.13 475.52 65.88 -32.24
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -448.72 -116.72 -145.07 -120.58 -5.52
Sale of Fixed Assets 0.00 5.05 23.84 7.90 10.45 1.10
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 -883.76 -2,604.31 -86.56 -9.59 0.00
Sale of Investments 0.00 880.50 2,589.98 0.00 6.30 0.00
Investment Income 0.00 -507.55 3.90 10.77 -20.78 -49.16
Interest Received 0.00 7.58 7.56 6.60 0.00 0.00
Dividend Received 0.00 -1.76 -3.90 -1.05 0.00 0.00
Invest.In Subsidiaires 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
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 -0.04 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 -455.42 -399.69 -225.27 -205.31 -134.20 -56.08
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 0.00 0.00 25.00 7.26 121.52
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 409.05 1,650.00 -164.76 67.26 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.01 27.10 0.00 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 -20.74 -9.45 -8.03 -5.30 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -45.15 -40.74 -92.45 -44.64 -16.72
Others 249.92 0.09 0.06 0.04 -0.05 0.00
Net Cash used in Financing Activities 249.92 343.26 -118.97 -270.68 57.43 128.73
Net Inc./(Dec.) in Cash and Cash Equivalent 117.82 13.03 2.89 -0.47 -10.89 40.42
Cash and Cash Equivalents at End of the year 135.79 17.97 4.94 2.05 2.52 58.00
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 71.45 27.92 68.37 27.57 93.11 104.32 14.10
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 367.24 182.27 181.05 84.24 50.20 47.46 56.77
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 598.03 419.79 0.00 255.15 262.64 278.79 338.09
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 -429.73 -253.99 0.00 -436.98 -407.93 -551.43 -231.20
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 -170.55 -122.27 0.00 195.90 79.75 261.43 -16.67
Net Cash used in Financing Activities -170.55 -122.27 0.00 195.90 79.75 261.43 -16.67
Net Inc./(Dec.) in Cash and Cash Equivalent -2.25 43.53 -47.55 14.07 -65.54 -11.21 90.22
Cash and Cash Equivalents at End of the year 69.20 71.45 20.82 41.64 27.57 93.11 104.32
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 846.64 835.18 779.26 716.03 700.54 732.34 550.65
Other Income 17.17 6.73 8.59 6.78 3.08 4.55 7.75
Stock Adjustment -55.55 -28.70 62.79 37.39 -120.56 32.55 -42.53
Raw Material 372.30 350.16 248.08 247.54 406.73 246.57 197.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 94.56 88.89 89.64 77.13 69.10 71.43 84.08
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 205.80 209.48 206.10 189.16 182.83 241.28 179.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 220.34 201.69 170.27 157.05 162.44 140.51 101.72
Interest 25.28 25.74 24.29 28.52 24.30 30.08 36.69
Gross Profit 212.23 182.68 154.57 135.31 141.22 114.98 72.78
Depreciation 52.49 44.79 43.67 41.26 44.49 40.88 37.77
Taxation 36.20 38.69 32.74 25.52 27.92 19.68 -21.06
Extra Ordinary Item -4.38 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 119.16 99.20 78.16 68.53 68.81 54.42 56.07
Minority Interest -6.74 -9.11 -6.71 -7.24 -5.01 -3.89 -3.54
Share Of P/L Of Associates 0.00 0.00 -0.22 -0.70 -0.14 -1.41 -1.70
Net P/L After Minority Interest and Share Of Associates 112.42 90.00 71.23 60.59 63.66 49.12 50.83
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 80.20 80.15 80.06 79.92 79.66 79.64 79.44
EPS Before Extra Ordinary Items
Basic EPS 2.82 2.25 1.78 1.52 1.60 1.23 1.28
Diluted EPS 2.77 2.22 1.75 1.49 1.57 1.21 1.27
EPS After Extra Ordinary Items
Basic EPS 2.82 2.25 1.78 1.52 1.60 1.23 1.28
Diluted EPS 2.77 2.22 1.75 1.49 1.57 1.21 1.27
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 768.31 757.32 693.78 645.73 636.15 689.61 508.68
Other Income 16.85 6.06 7.80 6.32 8.75 4.94 6.57
Stock Adjustment -54.48 -31.36 65.46 37.06 -117.39 33.00 -42.99
Raw Material 349.11 334.04 221.60 230.17 384.53 238.79 195.13
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 81.75 82.06 82.17 70.04 57.99 65.06 75.43
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 192.78 199.84 190.25 178.79 182.10 233.30 171.84
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 189.96 159.08 131.92 121.91 128.92 119.46 78.49
Interest 27.10 24.95 24.58 26.05 24.79 29.22 33.60
Gross Profit 179.71 140.19 115.14 102.18 112.88 95.18 51.46
Depreciation 49.36 41.72 39.82 37.02 38.73 34.75 34.04
Taxation 31.55 32.78 25.30 22.93 24.44 16.56 3.66
Net Profit / Loss 98.80 65.69 50.02 42.23 49.71 43.87 13.76
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 80.20 80.15 80.06 79.92 79.66 79.64 79.44
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 2.48 1.64 1.25 1.06 1.25 1.10 0.35
Diluted EPS 2.44 1.62 1.23 1.04 1.23 1.08 0.34
EPS After Extra Ordinary Items
Basic EPS 2.48 1.64 1.25 1.06 1.25 1.10 0.35
Diluted EPS 2.44 1.62 1.23 1.04 1.23 1.08 0.34
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,177.11 1,681.82 1,495.29 2,448.85 1,432.88 1,154.06 2,160.77
Other Income 39.27 23.90 15.37 23.45 7.63 15.82 12.81
Stock Adjustment 15.93 -84.25 100.18 -106.07 -88.01 -18.06 -17.10
Raw Material 1,218.08 722.46 495.62 1,063.73 653.30 410.43 953.71
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 348.79 183.45 166.77 290.30 140.53 149.77 210.82
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 811.97 415.28 395.26 641.29 424.11 355.27 527.51
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 749.35 422.03 327.32 518.91 302.95 215.96 452.11
Interest 103.83 51.02 52.81 122.93 54.38 68.55 113.25
Gross Profit 684.79 394.91 289.88 419.43 256.20 163.23 351.67
Depreciation 182.21 97.28 84.93 159.23 85.37 73.86 130.88
Taxation 133.15 74.89 58.26 39.66 47.60 -7.93 63.65
Extra Ordinary Item -4.38 -4.38 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 365.05 218.36 146.69 220.54 123.23 97.30 157.14
Minority Interest -29.80 -15.85 -13.95 -16.33 -8.90 -7.44 -6.08
Share Of P/L Of Associates -0.92 0.00 -0.92 -2.83 -1.55 -1.28 0.00
Net P/L After Minority Interest and Share Of Associates 334.33 202.42 131.82 201.38 112.78 88.58 151.06
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 80.20 80.20 80.06 79.66 79.66 79.44 79.04
EPS Before Extra Ordinary Items
Basic EPS 8.38 0.00 3.30 5.07 0.00 2.24 3.83
Diluted EPS 8.25 0.00 3.25 4.98 0.00 2.20 3.75
EPS After Extra Ordinary Items
Basic EPS 8.38 0.00 3.30 5.07 0.00 2.24 3.83
Diluted EPS 8.25 0.00 3.25 4.98 0.00 2.20 3.75
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 2,865.11 1,525.63 1,339.51 2,256.38 1,325.76 1,068.71 2,035.66
Other Income 37.03 22.91 14.12 28.99 13.69 15.30 16.87
Stock Adjustment 16.68 -85.84 102.52 -102.27 -84.39 -17.88 -12.71
Raw Material 1,131.10 683.15 447.95 1,021.90 623.32 398.59 900.84
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 316.10 163.81 153.72 258.28 123.05 135.23 182.21
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 765.21 392.62 371.19 618.26 415.40 340.95 502.29
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 603.03 349.04 253.99 419.63 248.38 171.24 429.59
Interest 102.68 52.05 50.63 112.15 54.01 58.14 92.29
Gross Profit 537.38 319.90 217.48 336.47 208.06 128.40 354.17
Depreciation 170.14 91.08 79.06 138.49 73.48 65.01 107.13
Taxation 112.56 64.33 48.23 57.24 41.00 16.24 65.99
Net Profit / Loss 254.68 164.49 90.19 140.74 93.58 47.15 181.05
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 80.20 80.20 80.06 79.66 79.66 79.44 79.04
Equity Dividend Rate 100.00 0.00 0.00 62.50 0.00 0.00 50.00
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 6.38 0.00 2.26 3.55 0.00 1.19 4.59
Diluted EPS 6.28 0.00 2.22 3.48 0.00 1.17 4.50
EPS After Extra Ordinary Items
Basic EPS 6.38 0.00 2.26 3.55 0.00 1.19 4.59
Diluted EPS 6.28 0.00 2.22 3.48 0.00 1.17 4.50