20 Jul 2018 | 2:44 PM
 

Vakrangee Ltd. Share Price Live (BSE)
0

BSE Code: 511431 | NSE Symbol: VAKRANGEE
45.25
2.15
(4.99 %)
20 Jul 2018 | 02:29 PM
Change company
  • Open (Rs)
    40.96
  • Prev. close (Rs.)
    43.10
  • High (Rs.)
    45.25
  • Low (Rs.)
    40.96
  • 52W H (Rs.)
    776.70
  • 52W L (Rs.)
    30.85
  • Volume
    1467226
  • MCap (Rs in Cr.)
    4,791.09

Vakrangee Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 10.03 7.46 6.39 3.48 2.08 28.32 20.30
Adjusted Cash EPS (Rs.) 11.42 10.56 9.67 7.07 5.20 63.27 43.50
Reported EPS (Rs.) 10.03 7.46 6.39 3.48 2.08 28.32 20.30
Reported Cash EPS (Rs.) 11.42 10.56 9.67 7.07 5.20 63.27 43.50
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 17.88 15.51 14.36 10.62 7.59 96.52 58.54
Book Value (Excl Rev Res) Per Share (Rs.) 17.88 15.51 14.36 10.62 7.59 96.52 58.54
Book Value (Incl Rev Res) Per Share (Rs.) 17.88 15.51 14.36 10.62 7.59 96.52 58.54
Net Operating Income Per Share (Rs.) 75.59 60.29 55.22 38.77 30.79 540.76 375.21
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 23.64 25.72 26.01 27.38 24.65 17.84 15.60
Gross Profit Margin (%) 21.81 20.58 20.08 18.12 14.50 11.38 9.42
Net Profit Margin (%) 13.26 12.37 11.57 8.93 6.74 5.23 5.41
Adjusted Cash Margin (%) 15.08 17.48 17.46 18.17 16.83 11.65 11.58
Adjusted Return On Net Worth (%) 25.84 24.94 33.61 25.83 20.30 16.99 13.86
Reported Return On Net Worth (%) 25.84 24.94 33.61 25.84 20.30 16.99 13.86
Return On long Term Funds (%) 42.74 41.52 56.72 47.13 34.82 27.70 24.32
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.04 0.13 0.28 0.37 0.00
Total Debt/Equity 0.07 0.19 0.37 0.60 0.84 0.89 0.47
Owners fund as % of total Source 0.07 0.19 0.37 0.60 0.84 0.89 0.47
Fixed Assets Turnover Ratio 1.99 1.86 2.02 1.83 1.78 2.07 2.00
LIQUIDITY RATIOS
Current Ratio 31.67 9.13 3.68 2.30 2.17 1.73 2.43
Current Ratio (Inc. ST Loans) 6.24 2.51 1.60 1.06 0.95 0.76 0.85
Quick Ratio 24.60 6.76 3.32 2.00 2.04 1.66 2.33
Inventory Turnover Ratio 17.88 15.51 14.36 10.62 7.59 96.52 58.54
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 14.99 4.02 4.69 8.41 11.27 16.41 12.04
Dividend payout Ratio (Cash Profit) 13.17 2.84 3.10 4.13 4.49 7.34 5.62
Earning Retention Ratio 85.01 95.98 95.31 91.59 88.73 83.59 87.96
Cash Earnings Retention Ratio 86.83 97.16 96.90 95.87 95.51 92.66 94.38
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.24 0.53 0.73 1.15 1.65 2.35 1.58
Financial Charges Coverage Ratio 18.99 14.67 9.73 6.94 4.50 4.41 7.92
Fin. Charges Cov.Ratio (Post Tax) 13.06 10.92 7.49 5.57 4.04 3.84 6.86
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.08 0.07 0.00 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 1.99 1.86 2.02 1.83 1.78 2.07 2.00
Bonus Component In Equity Capital (%) 47.28 47.28 49.70 49.70 49.79 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,182.59 4,618.59 4,747.58 4,756.45 4,753.90 4,757.38 4,768.20
EV / Net Sales (X) 1.05 1.45 1.71 2.44 3.07 3.52 5.36
EV / EBITDA (X) 4.40 5.59 6.51 8.80 12.29 19.33 34.20
MarketCap / Sales (X) 1.20 1.50 1.72 2.45 3.09 3.54 5.38
Retention Ratios (%) 85.01 95.98 95.31 91.59 88.73 83.59 87.96
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.60 0.75 0.82 1.17 1.47 0.08 0.12
Earning Yield (%) 0.22 0.17 0.14 0.08 0.05 0.63 0.45
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.88 7.40 6.37 3.95 2.17 26.98 20.28
Adjusted Cash EPS (Rs.) 11.26 10.49 9.63 7.53 5.30 61.90 42.75
Reported EPS (Rs.) 9.88 7.40 6.37 3.95 2.17 26.98 20.28
Reported Cash EPS (Rs.) 11.26 10.49 9.63 7.53 5.30 61.90 42.75
Dividend Per Share 2.00 1.25 0.25 0.25 0.20 2.00 2.00
Operating Profit Per Share (Rs.) 17.55 15.34 14.26 11.02 7.64 95.09 57.57
Book Value (Excl Rev Res) Per Share (Rs.) 17.55 15.34 14.26 11.02 7.64 95.09 57.57
Book Value (Incl Rev Res) Per Share (Rs.) 17.55 15.34 14.26 11.02 7.64 95.09 57.57
Net Operating Income Per Share (Rs.) 74.62 59.88 55.12 39.04 30.96 540.34 359.46
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 23.52 25.62 25.86 28.23 24.67 17.59 16.01
Gross Profit Margin (%) 21.67 20.45 19.94 19.05 14.58 11.13 9.76
Net Profit Margin (%) 13.24 12.35 11.55 10.07 7.02 4.99 5.64
Adjusted Cash Margin (%) 15.03 17.44 17.41 19.20 17.03 11.42 11.87
Adjusted Return On Net Worth (%) 25.37 25.38 32.66 28.31 21.19 16.30 13.82
Reported Return On Net Worth (%) 25.37 25.38 32.66 28.31 21.19 16.30 13.82
Return On long Term Funds (%) 42.19 42.47 55.25 48.64 35.43 27.15 24.34
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.04 0.12 0.28 0.38 0.00
Total Debt/Equity 0.07 0.19 0.34 0.56 0.81 0.88 0.44
Owners fund as % of total Source 0.07 0.19 0.34 0.56 0.81 0.88 0.44
Fixed Assets Turnover Ratio 1.95 1.86 2.01 1.85 1.82 2.10 1.96
LIQUIDITY RATIOS
Current Ratio 35.24 7.03 3.74 2.34 2.17 1.73 2.52
Current Ratio (Inc. ST Loans) 6.32 2.34 1.64 1.09 0.96 0.76 0.85
Quick Ratio 28.23 5.38 3.45 2.09 2.12 1.72 2.52
Inventory Turnover Ratio 17.55 15.34 14.26 11.02 7.64 95.09 57.57
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 12.64 16.89 3.92 6.32 9.19 14.82 10.37
Dividend payout Ratio (Cash Profit) 11.10 11.91 2.59 3.31 3.77 6.46 4.92
Earning Retention Ratio 87.36 83.11 96.08 93.68 90.81 85.18 89.63
Cash Earnings Retention Ratio 88.90 88.09 97.41 96.69 96.23 93.54 95.08
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.24 0.53 0.70 1.04 1.56 2.35 1.51
Financial Charges Coverage Ratio 18.93 14.73 9.71 7.24 4.56 4.38 7.70
Fin. Charges Cov.Ratio (Post Tax) 12.97 10.92 7.47 5.87 4.10 3.80 6.66
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.08 0.07 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.14 0.15 0.14 0.87 0.70 0.12 1.60
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 1.95 1.86 2.01 1.85 1.82 2.10 1.96
Bonus Component In Equity Capital (%) 47.28 47.28 49.70 49.70 49.79 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,192.05 4,620.39 4,749.01 4,756.58 4,754.57 4,759.82 4,768.29
EV / Net Sales (X) 1.06 1.46 1.71 2.42 3.06 3.52 5.59
EV / EBITDA (X) 4.45 5.61 6.53 8.43 12.15 19.65 34.57
MarketCap / Sales (X) 1.21 1.51 1.72 2.44 3.08 3.54 5.61
Retention Ratios (%) 87.36 83.11 96.08 93.68 90.81 85.18 89.63
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.61 0.75 0.82 1.16 1.46 0.08 0.13
Earning Yield (%) 0.22 0.16 0.14 0.09 0.05 0.60 0.45
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 52.92 52.92 50.35 50.35 50.25 25.02 23.71
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 0.00 250.00 102.15 0.00 0.00 8.61
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,000.83 1,529.78 906.99 627.00 463.57 391.88 323.38
Loan Funds
Secured Loans 144.02 294.97 337.09 392.60 415.24 360.62 152.62
Unsecured Loans 0.00 0.00 15.89 15.24 15.67 10.93 10.80
Minority Interest 0.00 0.00 0.00 0.00 2.85 2.85 30.00
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 2,197.77 1,877.67 1,560.32 1,187.33 947.57 791.30 519.12
USES OF FUNDS
Fixed Assets
Gross Block 58.17 1,060.62 1,039.38 998.69 802.02 762.04 412.75
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 29.55 928.40 766.54 562.28 381.67 224.77 140.40
Net Block 28.62 132.22 272.83 436.42 420.35 537.27 272.36
Capital Work in Progress 0.13 0.00 10.09 48.11 16.77 14.35 0.00
Investments 1.85 1.50 1.60 2.55 2.31 1.46 3.35
Net Current Assets
Current Assets, Loans and Advances 2,237.85 1,958.57 1,752.71 1,237.54 943.16 563.10 413.66
Less : Current Liabilities and Provisions 70.67 214.62 476.92 537.29 435.02 324.88 170.24
Total Net Current Assets 2,167.18 1,743.95 1,275.80 700.25 508.14 238.22 243.41
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 2,197.77 1,877.67 1,560.32 1,187.33 947.57 791.30 519.12
Note :
Book Value of Unquoted Investments 0.44 0.25 0.25 0.00 9.37 0.01 2.10
Market Value of Quoted Investments 0.84 1.25 1.56 3.01 2.49 1.62 1.30
Contingent liabilities 26.83 21.56 21.52 21.65 45.53 28.54 5.17
Number of Equity shares outstanding 52.92 52.92 50.35 50.35 50.25 2.50 2.37
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 52.92 52.92 50.35 50.35 50.25 25.02 23.71
Share Application Money 0.00 0.00 250.00 102.15 0.00 0.00 8.61
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,007.58 1,489.09 931.18 652.46 465.29 389.06 323.92
Loan Funds
Secured Loans 144.02 295.25 337.09 392.60 415.24 353.28 148.89
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 10.93 4.00
Total 2,204.52 1,837.26 1,568.62 1,197.56 930.77 778.30 509.13
USES OF FUNDS
Fixed Assets
Gross Block 55.92 1,058.42 1,037.14 996.46 799.80 711.77 352.23
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 27.30 926.61 765.24 561.48 381.42 224.65 137.32
Net Block 28.62 131.81 271.90 434.98 418.37 487.12 214.92
Capital Work in Progress 0.09 0.00 10.09 48.11 0.00 0.08 0.00
Investments 19.81 2.71 2.81 3.76 11.67 58.37 60.06
Net Current Assets
Current Assets, Loans and Advances 2,218.99 1,985.14 1,752.63 1,241.13 929.04 549.80 387.90
Less : Current Liabilities and Provisions 62.98 282.39 468.81 530.43 428.31 317.07 153.75
Total Net Current Assets 2,156.01 1,702.74 1,283.82 710.70 500.73 232.73 234.15
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,204.52 1,837.26 1,568.62 1,197.56 930.77 778.30 509.13
Note :
Book Value of Unquoted Investments 18.40 1.46 1.46 1.21 9.37 56.92 58.81
Market Value of Quoted Investments 1.41 1.23 1.56 3.01 2.49 1.62 1.30
Contingent liabilities 22.23 17.65 18.42 21.65 27.89 17.09 5.17
Number of Equity shares outstanding 52.92 52.92 50.35 50.35 50.25 2.50 2.37
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 4,000.46 3,190.74 2,780.48 1,951.90 1,547.15 1,353.19 889.68
Other Income 2,985.15 2,326.34 2,022.64 1,354.98 1,151.01 1,091.99 710.74
Stock Adjustments -10.19 -5.61 -4.61 13.66 -29.17 -5.07 -3.48
Total Income 6,975.42 5,511.47 4,798.51 3,320.54 2,669.00 2,440.10 1,596.93
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 2,985.15 2,326.34 2,022.64 1,354.98 1,151.01 1,091.99 710.74
Employee Cost 43.99 25.33 19.59 31.41 28.55 12.47 26.46
Selling and Administration Expenses 3.42 2.44 0.00 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 3,032.56 2,354.11 2,042.23 1,386.39 1,179.56 1,104.46 737.20
Profit before Interest, Depreciation and Tax 108.26 1,116.94 1,114.32 1,076.59 887.97 817.84 430.36
Interest and Financial Charges 50.09 56.32 74.95 77.89 85.96 55.80 17.61
Profit before Depreciation and Tax 58.17 1,060.62 1,039.38 998.69 802.02 762.04 412.75
Depreciation 73.39 164.04 164.86 180.87 157.06 87.44 55.01
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 827.81 606.03 489.33 282.05 143.69 102.92 66.81
Tax 297.02 211.18 167.48 107.01 39.36 32.05 18.67
Profit After Tax 530.80 394.86 321.84 175.04 104.33 70.87 48.14
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. 530.80 394.86 321.84 175.04 104.33 70.87 48.14
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 1,569.74 1,086.88 700.85 439.82 284.39 196.77 135.39
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 79.62 15.87 12.59 12.59 10.05 10.01 4.99
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.44 0.25 0.25 0.00 9.37 0.01 2.10
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 3,948.95 3,168.61 2,775.37 1,965.39 1,555.78 1,352.14 852.34
Other Income 2,947.80 2,307.90 2,019.08 1,356.02 1,148.46 1,090.76 699.27
Stock Adjustments -4.92 1.14 -0.65 11.63 -16.10 -1.08 0.28
Total Income 6,891.84 5,477.65 4,793.80 3,333.04 2,688.14 2,441.82 1,551.89
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 2,947.80 2,307.90 2,019.08 1,356.02 1,148.46 1,090.76 699.27
Employee Cost 42.34 25.36 19.57 26.22 25.05 12.24 6.44
Selling and Administration Expenses 3.42 2.44 0.00 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 2,993.56 2,335.70 2,038.66 1,382.24 1,173.50 1,103.00 705.71
Profit before Interest, Depreciation and Tax 105.71 1,114.34 1,112.06 1,074.33 885.63 767.02 370.14
Interest and Financial Charges 49.79 55.92 74.92 77.88 85.84 55.25 17.91
Profit before Depreciation and Tax 55.92 1,058.42 1,037.14 996.46 799.80 711.77 352.23
Depreciation 72.96 163.53 164.35 180.32 156.94 87.40 53.30
Profit Before Tax 819.69 604.38 488.10 305.96 148.45 99.55 66.74
Tax 296.75 212.91 167.53 106.96 39.18 32.04 18.66
Profit After Tax 522.95 391.47 320.57 199.00 109.27 67.51 48.08
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 1,582.81 1,068.97 725.04 465.56 286.52 193.96 135.94
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 52.68 52.68 10.07 10.45 8.34 8.39 4.18
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 18.40 1.46 1.46 1.21 9.37 56.92 58.81
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 17.59 4.89 4.48 4.42 5.41 0.46
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 102.92 66.87 31.56 7.09 74.40 37.07
Adjustments :
Depreciation 0.00 55.01 41.98 53.18 29.33 14.96
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -0.01 0.18 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -106.91 -127.13 -4.09 -19.11 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 5.09 75.92 -22.03 24.21 -0.45
Loans and Advances 0.00 -73.45 -6.68 0.88 -1.65 -5.54
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 -0.50 -0.14 -0.36 2.04 0.44
Direct Taxes Paid 0.00 -11.41 -1.30 -9.35 -4.62 -1.17
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 216.43 -44.41 14.24 12.10 99.54 38.16
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -60.46 -64.12 -81.05 -148.08 -106.59
Sale of Fixed Assets 0.00 20.38 0.48 51.93 2.01 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -1.25 0.00 0.00 0.00 -2.10
Sale of Investments 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
Interest Received 0.00 0.50 0.14 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -361.71 -41.55 -63.05 -29.12 -146.46 -108.69
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 0.00 0.00 -3.79
Proceed from Bank Borrowings 0.00 107.38 46.10 21.00 0.00 0.00
Proceed from Short Tem Borrowings 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
Share Application Money 0.00 4.46 4.15 0.00 -5.42 -6.78
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 -3.37 -2.14 -4.28 -2.87 -1.24
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -17.61 -6.59 0.00 0.00 0.00
Others 156.09 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 156.09 99.31 49.22 16.73 45.93 75.48
Net Inc./(Dec.) in Cash and Cash Equivalent 10.82 13.36 0.41 -0.30 -0.99 4.95
Cash and Cash Equivalents at End of the year 28.41 18.26 4.89 4.12 4.42 5.41
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year -143.97 36.78 29.21 31.22 25.97 17.50 4.20
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 819.69 604.38 488.10 305.96 148.45 99.55 66.74
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 -7.17 233.02 80.01 0.00 -40.29
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 5.17 -231.60 -36.10 0.00 -42.98
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 9.57 -3.43 -38.66 0.00 96.58
Net Cash used in Financing Activities 0.00 0.00 9.57 -3.43 -38.66 0.00 96.58
Net Inc./(Dec.) in Cash and Cash Equivalent 577.28 128.62 7.56 -2.01 5.25 8.47 13.31
Cash and Cash Equivalents at End of the year 433.31 165.40 36.78 29.21 31.22 25.97 17.50
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 1,846.94 1,802.42 1,550.79 1,301.85 1,144.99 978.86 959.07
Other Income 19.63 8.17 3.86 2.83 2.54 0.78 1.24
Stock Adjustment -13.91 54.04 1.50 -7.38 -10.05 3.76 0.96
Raw Material 0.00 1,357.20 1,236.01 1,024.58 863.60 722.60 712.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.74 18.45 16.30 13.31 13.21 10.78 10.80
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 230.78 14.87 9.53 8.65 11.47 9.15 8.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 95.87 357.86 287.44 262.69 266.76 232.58 225.93
Interest 0.40 1.29 2.75 5.86 9.93 13.19 13.37
Gross Profit 115.10 364.73 288.56 259.65 259.37 220.17 213.79
Depreciation 1.90 0.79 0.69 0.79 13.15 19.07 19.94
Taxation 37.24 117.28 98.07 90.83 94.84 69.54 67.50
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 75.96 246.66 189.80 168.03 151.39 131.55 126.36
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 75.96 246.66 189.80 168.03 151.39 131.55 126.36
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 105.88 105.88 52.94 52.94 52.92 52.92 52.92
EPS Before Extra Ordinary Items
Basic EPS 0.72 2.33 3.59 3.17 2.87 2.49 2.38
Diluted EPS 0.72 2.31 3.58 3.17 2.86 2.48 2.38
EPS After Extra Ordinary Items
Basic EPS 0.72 2.33 3.59 3.17 2.87 2.49 2.38
Diluted EPS 0.72 2.31 3.58 3.17 2.86 2.48 2.38
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 1,835.45 1,750.46 1,505.17 1,288.23 1,125.94 967.84 943.52
Other Income 14.68 9.57 5.33 4.25 5.15 2.68 1.57
Stock Adjustment -0.05 -0.85 -0.47 -5.41 -9.63 6.35 0.29
Raw Material 0.00 0.00 0.00 1,014.02 850.60 714.86 700.58
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.26 18.08 15.84 12.96 11.98 10.58 10.57
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 228.83 14.57 9.71 8.04 15.61 6.57 6.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 95.30 344.71 281.55 258.61 257.38 229.47 225.70
Interest 0.35 1.05 0.61 5.86 9.65 13.19 13.37
Gross Profit 109.64 353.23 286.27 257.00 252.88 218.97 213.91
Depreciation 1.90 0.79 0.68 0.79 13.10 18.95 19.81
Taxation 36.72 115.69 97.13 89.81 94.45 69.58 67.54
Net Profit / Loss 71.02 236.75 188.46 166.40 145.33 130.44 126.56
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 105.88 105.88 52.94 52.94 52.92 52.92 52.92
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 0.67 2.24 3.56 3.14 2.75 2.46 2.39
Diluted EPS 0.67 2.22 3.55 3.14 2.74 2.46 2.39
EPS After Extra Ordinary Items
Basic EPS 0.67 2.24 3.56 3.14 2.75 2.46 2.39
Diluted EPS 0.67 2.22 3.55 3.14 2.74 2.46 2.39
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 6,502.00 3,649.36 2,852.64 4,000.46 2,123.85 1,876.61 3,190.74
Other Income 34.49 27.80 6.69 5.28 3.33 1.96 5.64
Stock Adjustment 34.25 40.13 -5.88 -10.19 -6.30 -3.89 -5.61
Raw Material 0.00 2,870.65 2,260.59 2,985.15 1,586.20 1,398.95 2,326.34
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 68.81 39.19 29.61 43.99 23.99 20.00 25.33
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 263.83 245.65 18.19 35.51 20.62 14.89 23.93
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,003.86 453.73 550.13 946.01 499.34 446.67 820.75
Interest 10.31 1.69 8.61 50.09 23.12 26.97 56.32
Gross Profit 1,028.04 479.83 548.21 901.20 479.54 421.66 770.07
Depreciation 4.17 2.69 1.48 73.39 32.22 41.17 164.04
Taxation 343.41 154.52 188.89 297.02 164.38 132.64 211.18
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 680.46 322.62 357.84 530.80 282.94 247.85 394.86
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 680.46 322.62 357.84 530.80 282.94 247.85 394.86
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 105.88 105.88 52.94 52.92 52.92 52.92 52.92
EPS Before Extra Ordinary Items
Basic EPS 6.43 0.00 6.76 10.03 0.00 4.68 7.62
Diluted EPS 6.41 0.00 6.75 10.01 0.00 4.67 7.47
EPS After Extra Ordinary Items
Basic EPS 6.43 0.00 6.76 10.03 0.00 4.68 7.62
Diluted EPS 6.41 0.00 6.75 10.01 0.00 4.67 7.47
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 6,379.31 3,585.90 2,793.40 3,948.95 2,093.78 1,855.17 3,168.61
Other Income 33.83 24.25 9.58 13.57 7.83 5.74 12.03
Stock Adjustment -6.78 -0.90 -5.88 -4.92 -3.28 -1.64 1.14
Raw Material 0.00 0.00 2,212.57 2,947.80 1,565.46 1,382.34 2,307.89
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 67.14 38.35 28.80 42.34 22.56 19.78 25.32
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 261.14 243.40 17.75 34.85 22.18 12.67 23.73
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 980.18 440.01 540.17 928.87 486.85 442.02 810.53
Interest 7.87 1.40 6.47 49.79 22.84 26.95 56.20
Gross Profit 1,006.13 462.86 543.27 892.65 471.84 420.81 766.36
Depreciation 4.16 2.69 1.48 72.96 32.04 40.91 163.53
Taxation 339.35 152.41 186.94 296.75 164.03 132.72 211.25
Net Profit / Loss 662.62 307.76 354.86 522.95 275.77 247.18 391.58
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 105.88 105.88 52.94 52.92 52.92 52.92 52.92
Equity Dividend Rate 0.00 0.00 0.00 200.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 6.26 0.00 6.70 9.88 0.00 4.67 7.53
Diluted EPS 6.24 0.00 6.69 9.86 0.00 4.66 7.38
EPS After Extra Ordinary Items
Basic EPS 6.26 0.00 6.70 9.88 0.00 4.67 7.53
Diluted EPS 6.24 0.00 6.69 9.86 0.00 4.66 7.38