18 Nov 2018 | 10:23 AM
 

Sun TV Network Ltd. Share Price Live (BSE)
0

BSE Code: 532733 | NSE Symbol: SUNTV
607.85
11.45
(1.92 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    597.00
  • Prev. close (Rs.)
    596.40
  • High (Rs.)
    616.00
  • Low (Rs.)
    584.71
  • 52W H (Rs.)
    1,097.05
  • 52W L (Rs.)
    566.50
  • Volume
    138116
  • MCap (Rs in Cr.)
    23,954.46

Sun TV Network 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.) 28.23 25.42 22.16 19.86 18.91 17.87 17.33
Adjusted Cash EPS (Rs.) 39.65 35.59 34.77 35.47 31.05 29.08 29.34
Reported EPS (Rs.) 28.80 26.14 23.39 19.84 18.98 18.01 17.58
Reported Cash EPS (Rs.) 40.22 36.30 36.00 35.46 31.12 29.21 29.60
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 50.85 44.91 43.97 42.56 38.31 35.76 35.89
Book Value (Excl Rev Res) Per Share (Rs.) 50.85 44.91 43.97 42.56 38.31 35.76 35.89
Book Value (Incl Rev Res) Per Share (Rs.) 50.85 44.91 43.97 42.56 38.31 35.76 35.89
Net Operating Income Per Share (Rs.) 75.19 67.14 62.77 60.78 56.42 48.80 46.87
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 67.62 66.89 70.04 70.01 67.89 73.27 76.56
Gross Profit Margin (%) 52.43 51.75 49.96 44.33 46.38 50.30 50.93
Net Profit Margin (%) 38.30 38.94 37.26 32.64 33.63 36.89 37.51
Adjusted Cash Margin (%) 50.32 50.09 52.89 56.04 54.82 58.67 60.01
Adjusted Return On Net Worth (%) 23.73 24.87 25.14 23.37 24.07 25.27 27.18
Reported Return On Net Worth (%) 24.20 25.57 26.53 23.35 24.16 25.47 27.58
Return On long Term Funds (%) 36.17 37.81 38.92 33.73 32.59 34.64 39.16
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.03 0.03 0.03 0.04
Total Debt/Equity 0.00 0.00 0.00 0.03 0.03 0.03 0.04
Owners fund as % of total Source 0.00 0.00 0.00 0.03 0.03 0.03 0.04
Fixed Assets Turnover Ratio 0.68 0.70 0.71 0.71 0.72 0.69 0.74
LIQUIDITY RATIOS
Current Ratio 3.32 5.74 8.04 8.27 5.14 4.91 5.27
Current Ratio (Inc. ST Loans) 3.32 5.74 8.04 8.27 5.14 4.91 5.27
Quick Ratio 3.32 5.73 8.03 8.27 5.14 4.91 5.27
Inventory Turnover Ratio 50.85 44.91 43.97 42.56 38.31 35.76 35.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 41.78 46.03 79.75 67.68 58.55 61.40 62.79
Dividend payout Ratio (Cash Profit) 29.92 33.15 51.82 37.88 35.71 37.84 37.30
Earning Retention Ratio 57.38 52.66 15.83 32.37 41.23 38.12 36.28
Cash Earnings Retention Ratio 69.65 66.18 46.35 62.14 64.21 61.98 62.38
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 1,987.06 1,867.61 844.32 775.61 0.00 0.00 256.68
Fin. Charges Cov.Ratio (Post Tax) 1,468.59 1,390.03 648.73 611.20 0.00 0.00 201.43
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.87 1.18 0.39 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.68 0.70 0.71 0.71 0.72 0.69 0.74
Bonus Component In Equity Capital (%) 80.65 80.65 80.65 80.65 80.65 80.65 80.65
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 23,593.68 23,177.89 23,061.43 23,206.99 23,356.87 23,550.10 23,658.77
EV / Net Sales (X) 7.96 8.76 9.32 9.69 10.50 12.25 12.81
EV / EBITDA (X) 10.99 12.05 12.47 13.07 15.39 16.36 15.84
MarketCap / Sales (X) 8.09 9.06 9.69 10.01 10.78 12.46 12.97
Retention Ratios (%) 58.22 53.97 20.25 32.32 41.45 38.60 37.21
Price / BV (X) 0.00 0.00 0.00 6.96 7.52 8.32 9.20
Price / Sales (X) 8.09 9.06 9.69 10.01 10.78 12.46 12.97
Earning Yield (%) 0.05 0.04 0.04 0.03 0.03 0.03 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 27.74 24.85 21.55 18.71 18.19 17.34 17.63
Adjusted Cash EPS (Rs.) 38.89 34.78 33.81 33.62 29.70 27.82 28.87
Reported EPS (Rs.) 27.74 24.85 22.01 18.71 18.19 17.34 17.63
Reported Cash EPS (Rs.) 38.89 34.78 34.27 33.62 29.70 27.82 28.87
Dividend Per Share 10.00 10.00 15.50 11.25 9.50 9.50 9.50
Operating Profit Per Share (Rs.) 49.72 44.08 43.35 40.96 37.13 34.94 35.54
Book Value (Excl Rev Res) Per Share (Rs.) 49.72 44.08 43.35 40.96 37.13 34.94 35.54
Book Value (Incl Rev Res) Per Share (Rs.) 49.72 44.08 43.35 40.96 37.13 34.94 35.54
Net Operating Income Per Share (Rs.) 72.64 64.92 61.00 56.93 53.21 46.12 44.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 68.45 67.89 71.06 71.94 69.79 75.75 79.70
Gross Profit Margin (%) 53.09 52.60 50.97 45.74 48.17 53.02 54.49
Net Profit Margin (%) 38.18 38.28 36.07 32.85 34.19 37.59 39.52
Adjusted Cash Margin (%) 51.05 50.68 53.44 56.83 55.59 59.68 62.11
Adjusted Return On Net Worth (%) 23.55 24.35 24.18 21.81 22.60 23.62 26.26
Reported Return On Net Worth (%) 23.55 24.35 24.69 21.81 22.60 23.62 26.26
Return On long Term Funds (%) 35.76 37.08 37.43 32.96 32.10 33.98 39.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.66 0.68 0.70 0.68 0.69 0.66 0.70
LIQUIDITY RATIOS
Current Ratio 3.08 5.46 8.46 8.64 5.08 4.89 5.45
Current Ratio (Inc. ST Loans) 3.08 5.46 8.46 8.64 5.08 4.89 5.45
Quick Ratio 3.08 5.46 8.45 8.63 5.08 4.89 5.45
Inventory Turnover Ratio 49.72 44.08 43.35 40.96 37.13 34.94 35.54
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 36.05 40.23 70.43 60.13 52.21 54.78 53.89
Dividend payout Ratio (Cash Profit) 25.71 28.75 45.23 33.45 31.99 34.14 32.90
Earning Retention Ratio 63.95 59.77 28.08 39.87 47.79 45.22 46.11
Cash Earnings Retention Ratio 74.29 71.25 54.16 66.55 68.01 65.86 67.10
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 1,999.17 1,827.69 852.04 766.68 0.00 0.00 265.74
Fin. Charges Cov.Ratio (Post Tax) 1,460.73 1,331.63 641.00 597.87 0.00 0.00 205.98
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.68 1.00 0.19 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 5.98 6.18 5.99 6.63 5.98 16.17 4.84
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.66 0.68 0.70 0.68 0.69 0.66 0.70
Bonus Component In Equity Capital (%) 80.65 80.65 80.65 80.65 80.65 80.65 80.65
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 23,659.15 23,227.84 23,178.49 23,275.76 23,404.18 23,577.65 23,676.37
EV / Net Sales (X) 8.27 9.08 9.64 10.37 11.16 12.97 13.47
EV / EBITDA (X) 11.27 12.34 12.89 13.68 15.90 16.88 16.05
MarketCap / Sales (X) 8.37 9.37 9.97 10.68 11.43 13.19 13.64
Retention Ratios (%) 63.95 59.77 29.57 39.87 47.79 45.22 46.11
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 8.37 9.37 9.97 10.68 11.43 13.19 13.64
Earning Yield (%) 0.05 0.04 0.04 0.03 0.03 0.03 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 197.04 197.04 197.04 197.04 197.04 197.04 197.04
Preference Share Capital 0.00 0.00 0.00 93.40 93.40 93.40 93.40
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 4,491.35 3,831.42 3,277.00 3,151.10 2,898.39 2,588.39 2,314.92
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 4.01 3.61 3.20 54.67 40.59 31.78 29.32
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 4,692.40 4,032.07 3,477.24 3,496.21 3,229.42 2,910.61 2,634.68
USES OF FUNDS
Fixed Assets
Gross Block 1,336.12 1,338.26 1,173.24 1,869.82 1,991.34 1,904.06 1,753.90
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 182.63 113.72 315.07 690.61 618.04 527.18 508.08
Net Block 1,153.49 1,224.54 858.17 1,179.21 1,373.30 1,376.88 1,245.82
Capital Work in Progress 47.36 1.64 0.74 1.83 1.76 2.82 3.53
Investments 2,139.02 1,148.04 622.76 505.76 471.59 243.69 224.41
Net Current Assets
Current Assets, Loans and Advances 1,935.77 2,007.40 2,279.05 2,058.22 1,716.93 1,616.22 1,432.69
Less : Current Liabilities and Provisions 583.24 349.55 283.48 248.81 334.16 329.00 271.77
Total Net Current Assets 1,352.53 1,657.85 1,995.57 1,809.41 1,382.77 1,287.22 1,160.92
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 4,692.40 4,032.07 3,477.24 3,496.21 3,229.42 2,910.61 2,634.68
Note :
Book Value of Unquoted Investments 1,697.15 731.26 238.14 505.35 471.18 243.41 224.27
Market Value of Quoted Investments 11.48 9.14 5.73 5.84 5.67 5.27 2.27
Contingent liabilities 927.75 600.43 724.31 627.84 633.10 605.61 330.38
Number of Equity shares outstanding 39.41 39.41 39.41 39.41 39.41 39.41 39.41
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 197.04 197.04 197.04 197.04 197.04 197.04 197.04
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 4,443.03 3,824.71 3,314.73 3,182.66 2,974.76 2,695.81 2,448.20
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 4,640.07 4,021.75 3,511.77 3,379.70 3,171.80 2,892.85 2,645.24
USES OF FUNDS
Fixed Assets
Gross Block 1,204.83 1,199.48 1,702.23 1,675.39 1,779.80 1,676.46 1,508.35
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 177.53 110.14 878.23 601.24 537.96 453.98 445.29
Net Block 1,027.30 1,089.34 824.00 1,074.15 1,241.84 1,222.48 1,063.06
Capital Work in Progress 56.15 14.20 0.57 0.49 0.40 0.42 1.13
Investments 2,412.06 1,453.95 830.03 693.56 676.65 467.84 477.54
Net Current Assets
Current Assets, Loans and Advances 1,694.89 1,792.34 2,106.26 1,822.54 1,559.70 1,511.10 1,351.36
Less : Current Liabilities and Provisions 550.33 328.08 249.09 211.04 306.79 308.99 247.85
Total Net Current Assets 1,144.56 1,464.26 1,857.17 1,611.50 1,252.91 1,202.11 1,103.51
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 4,640.07 4,021.75 3,511.77 3,379.70 3,171.80 2,892.85 2,645.24
Note :
Book Value of Unquoted Investments 1,687.03 731.26 829.62 693.15 676.24 467.56 477.40
Market Value of Quoted Investments 11.48 9.14 5.73 5.84 5.67 5.27 2.27
Contingent liabilities 927.75 718.33 599.75 585.46 633.00 579.99 149.36
Number of Equity shares outstanding 39.41 39.41 39.41 39.41 39.41 39.41 39.41
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,963.02 2,645.72 2,473.64 2,395.38 2,223.62 1,923.00 1,847.17
Other Income 388.34 319.25 280.86 287.50 300.86 184.43 132.87
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.46
Total Income 3,351.36 2,964.97 2,754.50 2,682.88 2,524.48 2,107.43 1,980.50
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.93 2.50 3.68 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 393.27 321.75 284.54 287.50 300.86 184.43 132.87
Employee Cost 314.54 273.51 250.80 235.08 218.99 199.37 185.92
Selling and Administration Expenses 26.01 31.46 9.85 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 738.75 629.22 548.87 522.58 519.85 383.80 318.79
Profit before Interest, Depreciation and Tax 1,337.20 1,339.29 1,175.43 1,872.11 1,917.46 1,866.78 1,759.72
Interest and Financial Charges 1.08 1.03 2.19 2.29 -73.88 -37.28 5.82
Profit before Depreciation and Tax 1,336.12 1,338.26 1,173.24 1,869.82 1,991.34 1,904.06 1,753.90
Depreciation 449.99 400.45 496.70 615.31 478.28 441.73 473.58
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,717.31 1,550.50 1,398.62 1,158.00 1,116.22 1,040.15 1,024.58
Tax 582.30 520.25 476.79 375.96 368.21 330.59 331.67
Profit After Tax 1,135.01 1,030.25 921.83 782.04 748.01 709.56 692.91
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. 1,135.01 1,030.25 921.83 782.04 748.01 709.56 692.91
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 3,987.70 3,321.77 3,026.09 2,725.36 2,449.69 2,203.12 1,993.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 394.09 394.08 610.83 443.35 374.38 374.39 374.39
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 1,697.15 731.26 238.14 505.35 471.18 243.41 224.27
Extraordinary Items -0.76 -1.53 17.92 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 2,862.45 2,558.25 2,403.98 2,243.62 2,096.78 1,817.62 1,757.37
Other Income 371.65 301.99 266.80 254.26 270.19 155.16 100.65
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 3,234.10 2,860.24 2,670.78 2,497.88 2,366.97 1,972.78 1,858.02
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.34 1.97 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 375.99 303.96 266.80 254.26 270.19 155.16 100.65
Employee Cost 294.10 256.27 235.88 203.75 192.53 177.11 164.06
Selling and Administration Expenses 19.73 25.76 4.79 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 694.16 587.96 507.47 458.01 462.72 332.27 264.71
Profit before Interest, Depreciation and Tax 1,205.88 1,200.51 1,704.34 1,677.61 1,713.48 1,645.76 1,513.90
Interest and Financial Charges 1.05 1.03 2.11 2.22 -66.32 -30.70 5.55
Profit before Depreciation and Tax 1,204.83 1,199.48 1,702.23 1,675.39 1,779.80 1,676.46 1,508.35
Depreciation 439.68 391.14 483.16 587.83 453.34 413.18 443.00
Profit Before Tax 1,658.40 1,490.35 1,330.50 1,111.99 1,084.71 1,013.94 1,026.32
Tax 565.36 510.94 463.25 374.76 367.75 330.60 331.67
Profit After Tax 1,093.04 979.41 867.25 737.23 716.96 683.34 694.65
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 3,961.73 3,343.40 3,094.29 2,756.37 2,528.85 2,315.95 2,137.20
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 313.86 313.85 486.48 357.37 310.75 313.05 313.64
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 1,687.03 731.26 829.62 693.15 676.24 467.56 477.40
Extraordinary Items -0.40 -0.98 17.97 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 99.09 45.50 36.02 28.84 277.23 206.34 185.30
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,014.50 1,143.85 799.96 569.31 513.33 387.06 196.69
Adjustments :
Depreciation 0.00 85.81 88.08 67.22 37.71 29.40 14.66
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -7.60 -1.72 -0.01 -0.03 -0.01 -0.02
P/L on Sales of Assets 0.00 2.75 -0.39 -16.26 -0.13 -0.05 -0.99
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 -2.30 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 -117.52 -98.73 10.90 -91.75 -48.97 -32.05
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 -22.28 -10.68 2.46 -16.09 64.19 -13.21
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 1.59 4.28 12.87 15.58 6.03 6.31
Direct Taxes Paid 0.00 -362.47 -281.06 -201.71 -212.65 -167.23 -74.16
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 -2.88
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 -1.20
Net Cash from Operating Activities 876.35 1,147.15 747.12 587.50 341.50 130.34 149.86
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -480.93 -582.51 -708.49 -388.26 -120.30 -48.71
Sale of Fixed Assets 0.00 0.17 0.57 216.76 0.76 60.73 1.13
Capital WIP 0.00 0.00 0.00 0.00 1.92 -69.54 -193.13
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 -40.23 -46.60 0.00 -179.12 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.01 0.27
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 34.42 34.35 48.41 52.28 40.23 8.60
Dividend Received 0.00 -7.60 -1.72 -0.01 -0.03 -0.01 -0.02
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 0.85 -0.85
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -346.16 -591.68 -654.45 -371.52 -573.34 -453.05 -240.24
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 0.00 151.45 794.32 650.73 260.69 506.81
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 6.17 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 -433.49 -39.41 -184.42 -46.11 -39.28 -210.95
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -1.59 -63.39 -31.15 -30.16 -5.58 -3.51
Others -577.82 -72.00 -16.75 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -577.82 -501.48 -83.84 -208.80 -16.55 393.60 -28.95
Net Inc./(Dec.) in Cash and Cash Equivalent -47.32 53.59 8.83 7.18 -248.39 70.89 -119.33
Cash and Cash Equivalents at End of the year 51.77 99.09 44.85 36.02 28.84 277.23 65.97
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 655.16 552.93 41.29 33.92 57.56 44.21 84.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,658.40 1,490.35 1,312.53 1,111.99 1,084.71 1,013.94 1,026.32
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 1,343.78 1,301.23 0.00 1,140.73 1,158.49 835.77 867.64
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 -1,248.81 -723.68 0.00 -498.31 -751.13 -439.46 -330.78
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 -475.37 -475.34 0.00 -634.83 -430.75 -382.22 -577.66
Net Cash used in Financing Activities -475.37 -475.34 0.00 -634.83 -430.75 -382.22 -577.66
Net Inc./(Dec.) in Cash and Cash Equivalent -379.93 102.23 104.27 7.37 -23.64 13.35 -40.47
Cash and Cash Equivalents at End of the year 275.23 655.16 145.56 41.29 33.92 57.56 44.21
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 749.55 1,120.39 716.95 683.28 675.90 786.32 582.50
Other Income 62.12 39.00 36.84 29.11 37.23 37.06 37.35
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 73.47 85.16 76.09 72.20 77.39 68.42 64.28
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 122.11 300.52 118.46 119.04 102.42 269.54 124.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 553.97 734.71 522.40 492.04 496.09 448.36 393.64
Interest 0.57 0.26 0.88 0.06 0.06 0.05 0.21
Gross Profit 615.52 773.45 558.36 521.09 533.26 485.37 430.78
Depreciation 81.89 146.77 119.04 114.46 102.69 103.49 76.65
Taxation 182.31 217.54 149.56 139.66 145.90 130.24 118.22
Net Profit / Loss 351.32 409.14 289.76 266.97 284.67 251.64 235.91
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 197.04 197.04 197.04 197.04 197.04 197.04 197.04
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 8.91 10.38 7.35 6.77 7.22 6.39 5.99
Diluted EPS 8.91 10.38 7.35 6.77 7.22 6.39 5.99
EPS After Extra Ordinary Items
Basic EPS 8.91 10.38 7.35 6.77 7.22 6.39 5.99
Diluted EPS 8.91 10.38 7.35 6.77 7.22 6.39 5.99
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 2,963.02 2,645.72 2,473.64 2,395.38 2,223.62 1,923.00 1,847.17
Other Income 142.27 153.80 116.33 98.91 86.61 72.21 79.55
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.46
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 314.54 273.51 250.80 235.08 218.99 199.37 185.92
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 644.72 602.36 490.10 483.06 494.92 314.49 246.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 2,003.76 1,769.85 1,732.74 1,677.24 1,509.71 1,409.14 1,414.35
Interest 1.08 1.03 2.19 2.29 4.61 4.88 5.82
Gross Profit 2,144.95 1,922.62 1,846.88 1,773.86 1,591.71 1,476.47 1,488.08
Depreciation 449.99 400.45 496.70 615.31 478.28 441.73 473.58
Taxation 582.30 520.26 476.79 375.96 368.21 330.59 331.67
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 1,112.66 1,001.91 891.36 782.59 745.22 704.15 682.83
Minority Interest 0.00 0.00 0.00 -14.08 -8.81 -2.46 2.22
Share Of P/L Of Associates 22.75 28.75 30.95 13.53 11.60 7.87 7.86
Net P/L After Minority Interest and Share Of Associates 1,135.41 1,030.66 922.31 782.04 748.01 709.56 692.91
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 197.04 197.04 197.04 197.04 197.04 197.04 197.04
EPS Before Extra Ordinary Items
Basic EPS 28.81 26.15 23.40 19.84 18.98 18.01 17.62
Diluted EPS 28.81 26.15 23.40 19.84 18.98 18.01 17.62
EPS After Extra Ordinary Items
Basic EPS 28.81 26.15 23.40 19.84 18.98 18.01 17.62
Diluted EPS 28.81 26.15 23.40 19.84 18.98 18.01 17.62
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 10.95 9.85 9.06 9.06
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 27.79 25.00 23.00 23.00
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,869.94 2,862.45 1,400.23 1,462.22 2,558.25 1,171.93 1,386.32
Other Income 101.12 139.65 65.95 73.98 145.55 76.28 70.35
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 158.63 294.10 148.29 145.81 256.27 124.14 132.13
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 422.63 608.87 237.50 371.65 565.01 214.42 351.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,288.68 1,959.48 1,014.44 944.76 1,736.97 833.37 902.75
Interest 0.83 1.05 0.94 0.11 1.03 0.91 0.35
Gross Profit 1,388.97 2,098.08 1,079.45 1,018.63 1,881.49 908.74 972.75
Depreciation 228.66 439.68 233.50 206.18 391.14 187.34 203.80
Taxation 399.85 565.36 289.22 276.14 510.94 245.40 265.54
Net Profit / Loss 760.46 1,093.04 556.73 536.31 979.41 476.00 503.41
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 197.04 197.04 197.04 197.04 197.04 197.04 197.04
Equity Dividend Rate 0.00 200.00 0.00 0.00 200.00 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 19.30 27.74 0.00 13.61 24.85 0.00 12.77
Diluted EPS 19.30 27.74 0.00 13.61 24.85 0.00 12.77
EPS After Extra Ordinary Items
Basic EPS 19.30 27.74 0.00 13.61 24.85 0.00 12.77
Diluted EPS 19.30 27.74 0.00 13.61 24.85 0.00 12.77