18 Nov 2018 | 6:32 PM
 

Yuken India Ltd. Share Price Live (BSE)
0

BSE Code: 522108 | NSE Symbol: YUKENINDIA
539.85
0.90
(0.17 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    539.00
  • Prev. close (Rs.)
    538.96
  • High (Rs.)
    549.80
  • Low (Rs.)
    528.00
  • 52W H (Rs.)
    4,990.00
  • 52W L (Rs.)
    525.00
  • Volume
    6360
  • MCap (Rs in Cr.)
    161.96

Yuken India Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 23.86 -5.68 -6.22 1.80 -0.86 2.36 34.04
Adjusted Cash EPS (Rs.) 42.38 12.28 10.79 19.10 14.61 17.36 45.05
Reported EPS (Rs.) 23.69 -15.48 -6.68 0.56 2.81 2.68 35.78
Reported Cash EPS (Rs.) 42.21 2.47 10.33 17.86 18.29 17.68 46.78
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 75.52 17.13 26.84 26.85 28.69 34.27 75.97
Book Value (Excl Rev Res) Per Share (Rs.) 75.52 17.13 26.84 26.85 28.69 34.27 75.97
Book Value (Incl Rev Res) Per Share (Rs.) 75.52 17.13 26.84 26.85 28.69 34.27 75.97
Net Operating Income Per Share (Rs.) 893.10 694.85 663.44 620.96 554.53 524.40 599.03
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.45 2.46 4.04 4.32 5.17 6.53 12.68
Gross Profit Margin (%) 6.38 -0.11 1.48 1.53 2.38 3.67 10.84
Net Profit Margin (%) 2.65 -2.22 -1.00 0.09 0.50 0.50 5.94
Adjusted Cash Margin (%) 4.69 1.75 1.61 3.04 2.62 3.28 7.48
Adjusted Return On Net Worth (%) 12.94 -3.50 -3.42 0.95 -0.44 1.24 17.72
Reported Return On Net Worth (%) 12.85 -9.55 -3.68 0.29 1.47 1.41 18.62
Return On long Term Funds (%) 29.25 2.75 6.03 8.65 7.98 11.33 31.10
LEVERAGE RATIOS
Long Term Debt / Equity 0.22 0.30 0.22 0.02 0.03 0.08 0.13
Total Debt/Equity 1.24 1.31 1.06 0.63 0.59 0.56 0.71
Owners fund as % of total Source 1.24 1.31 1.06 0.63 0.59 0.56 0.71
Fixed Assets Turnover Ratio 2.27 1.86 1.94 2.03 1.85 1.67 2.00
LIQUIDITY RATIOS
Current Ratio 1.36 1.34 1.40 1.55 1.52 1.49 1.68
Current Ratio (Inc. ST Loans) 0.66 0.76 0.78 0.91 0.90 0.89 0.81
Quick Ratio 0.94 0.90 0.95 1.06 1.05 1.05 1.21
Inventory Turnover Ratio 75.52 17.13 26.84 26.85 28.69 34.27 75.97
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 5.08 0.00 0.00 319.46 61.96 65.09 8.12
Dividend payout Ratio (Cash Profit) 2.85 48.71 11.65 10.10 9.53 9.85 6.21
Earning Retention Ratio 94.96 0.00 0.00 0.00 303.10 26.18 91.47
Cash Earnings Retention Ratio 97.16 90.20 88.85 90.55 88.08 89.97 93.55
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.40 17.26 17.83 6.27 7.66 6.10 3.02
Financial Charges Coverage Ratio 3.11 1.07 1.68 2.23 2.24 2.22 5.19
Fin. Charges Cov.Ratio (Post Tax) 2.56 1.11 1.57 2.17 2.31 2.03 4.09
COMPONENT RATIOS
Material Cost Component(% earnings) 51.34 53.19 52.43 52.57 52.46 52.52 51.08
Selling Cost Component 0.00 0.00 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 2.27 1.86 1.94 2.03 1.85 1.67 2.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 160.82 161.16 161.34 161.23 160.60 160.51 159.25
EV / Net Sales (X) 0.60 0.77 0.81 0.87 0.97 1.02 0.89
EV / EBITDA (X) 6.35 22.60 17.67 15.78 17.14 13.97 6.75
MarketCap / Sales (X) 0.60 0.78 0.81 0.87 0.97 1.03 0.90
Retention Ratios (%) 94.92 0.00 0.00 -219.46 38.04 34.91 91.88
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.60 0.78 0.81 0.87 0.97 1.03 0.90
Earning Yield (%) 0.04 -0.03 -0.01 0.00 0.01 0.00 0.07
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 28.96 13.58 0.11 2.43 1.77 6.71 34.54
Adjusted Cash EPS (Rs.) 39.25 26.50 15.46 17.70 16.15 20.48 44.15
Reported EPS (Rs.) 28.96 2.64 0.11 2.43 8.46 6.71 34.54
Reported Cash EPS (Rs.) 39.25 15.56 15.46 17.70 22.84 20.48 44.15
Dividend Per Share 2.00 1.00 1.00 1.50 1.50 1.50 2.50
Operating Profit Per Share (Rs.) 64.66 28.26 29.74 24.48 28.59 36.63 72.08
Book Value (Excl Rev Res) Per Share (Rs.) 64.66 28.26 29.74 24.48 28.59 36.63 72.08
Book Value (Incl Rev Res) Per Share (Rs.) 64.66 28.26 29.74 24.48 28.59 36.63 72.08
Net Operating Income Per Share (Rs.) 763.89 646.00 658.89 613.73 548.29 513.48 570.66
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.46 4.37 4.51 3.98 5.21 7.13 12.63
Gross Profit Margin (%) 7.11 2.37 2.18 1.50 2.59 4.45 10.94
Net Profit Margin (%) 3.79 0.40 0.01 0.39 1.54 1.30 6.05
Adjusted Cash Margin (%) 5.04 4.05 2.33 2.85 2.93 3.95 7.70
Adjusted Return On Net Worth (%) 13.95 7.54 0.06 1.32 0.97 3.81 20.20
Reported Return On Net Worth (%) 13.95 1.46 0.06 1.32 4.63 3.81 20.20
Return On long Term Funds (%) 27.80 10.13 7.99 8.45 8.64 14.07 33.56
LEVERAGE RATIOS
Long Term Debt / Equity 0.18 0.27 0.22 0.02 0.03 0.08 0.13
Total Debt/Equity 0.91 1.12 1.00 0.60 0.58 0.55 0.74
Owners fund as % of total Source 0.91 1.12 1.00 0.60 0.58 0.55 0.74
Fixed Assets Turnover Ratio 1.97 1.73 2.01 2.11 1.96 1.80 2.08
LIQUIDITY RATIOS
Current Ratio 1.60 1.70 1.43 1.59 1.60 1.53 1.71
Current Ratio (Inc. ST Loans) 0.76 0.74 0.82 0.97 0.95 0.94 0.82
Quick Ratio 1.18 1.25 0.98 1.12 1.11 1.11 1.27
Inventory Turnover Ratio 64.66 28.26 29.74 24.48 28.59 36.63 72.08
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 3.45 37.94 898.20 61.82 17.73 22.36 7.23
Dividend payout Ratio (Cash Profit) 2.54 6.42 6.46 8.47 6.56 7.32 5.66
Earning Retention Ratio 96.55 92.64 -798.20 38.18 15.34 77.64 92.77
Cash Earnings Retention Ratio 97.46 96.23 93.54 91.53 90.72 92.68 94.34
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.79 7.59 11.76 6.23 6.50 4.68 2.88
Financial Charges Coverage Ratio 3.28 1.72 1.98 2.23 2.45 2.57 5.42
Fin. Charges Cov.Ratio (Post Tax) 2.65 1.74 1.92 2.27 2.82 2.30 4.21
COMPONENT RATIOS
Material Cost Component(% earnings) 58.21 56.37 55.80 55.94 56.22 54.36 53.36
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.11 3.47 3.01 3.57 4.38 6.66 2.08
Import Comp. in Raw Mat. Consumed 25.12 31.54 30.17 33.46 30.45 24.91 23.12
Long term assets / Total Assets 1.97 1.73 2.01 2.11 1.96 1.80 2.08
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 161.04 161.21 161.37 161.30 160.99 160.96 160.01
EV / Net Sales (X) 0.70 0.83 0.82 0.88 0.98 1.04 0.93
EV / EBITDA (X) 6.87 14.88 16.23 17.30 17.48 13.22 7.14
MarketCap / Sales (X) 0.71 0.84 0.82 0.88 0.98 1.05 0.95
Retention Ratios (%) 96.55 62.06 -798.20 38.18 82.27 77.64 92.77
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.71 0.84 0.82 0.88 0.98 1.05 0.95
Earning Yield (%) 0.05 0.00 0.00 0.00 0.02 0.01 0.06
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 3.00 3.00 3.00 3.00 3.00 3.00 3.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 52.31 45.60 51.43 53.80 54.33 53.91 54.61
Loan Funds
Secured Loans 56.81 27.88 26.68 8.94 9.57 11.71 30.72
Unsecured Loans 11.80 35.67 31.00 27.00 24.02 20.05 10.11
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.21 0.97
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 123.92 112.15 112.12 92.74 90.92 88.89 99.41
USES OF FUNDS
Fixed Assets
Gross Block 99.70 87.58 111.75 88.82 85.68 83.55 80.14
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 14.78 9.59 37.99 33.73 29.57 25.40 22.67
Net Block 84.92 77.99 73.76 55.09 56.11 58.14 57.47
Capital Work in Progress 1.14 2.41 3.56 0.10 0.14 0.25 0.51
Investments 3.68 3.73 4.35 4.49 4.87 6.01 5.56
Net Current Assets
Current Assets, Loans and Advances 129.41 110.24 106.15 93.54 86.64 74.16 88.70
Less : Current Liabilities and Provisions 95.22 82.22 75.70 60.49 56.84 49.67 52.84
Total Net Current Assets 34.18 28.02 30.46 33.05 29.80 24.49 35.87
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 123.92 112.15 112.12 92.74 90.92 88.89 99.41
Note :
Book Value of Unquoted Investments 3.68 3.73 4.35 4.49 4.87 6.01 5.56
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 1.91 1.50 3.53 0.41 1.59 1.80 5.33
Number of Equity shares outstanding 0.30 0.30 0.30 0.30 0.30 0.30 0.30
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 3.00 3.00 3.00 3.00 3.00 3.00 3.00
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 59.25 51.01 51.49 51.82 51.79 49.77 48.28
Loan Funds
Secured Loans 56.40 60.38 23.52 6.08 7.48 8.77 28.13
Unsecured Loans 0.00 0.00 31.00 27.00 24.02 20.00 10.00
Total 118.65 114.39 109.02 87.90 86.29 81.54 89.42
USES OF FUNDS
Fixed Assets
Gross Block 70.04 62.58 104.79 81.61 78.96 76.74 71.79
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 10.93 8.11 35.39 31.21 27.68 23.72 20.96
Net Block 59.11 54.48 69.40 50.40 51.28 53.03 50.83
Capital Work in Progress 1.53 2.45 3.80 0.36 0.39 0.48 0.67
Investments 9.01 8.59 4.45 3.45 3.45 3.59 3.15
Net Current Assets
Current Assets, Loans and Advances 130.29 118.86 104.02 91.06 83.47 70.79 83.52
Less : Current Liabilities and Provisions 81.29 69.98 72.65 57.38 52.31 46.35 48.76
Total Net Current Assets 49.00 48.88 31.37 33.69 31.16 24.44 34.77
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 118.65 114.39 109.02 87.90 86.29 81.54 89.42
Note :
Book Value of Unquoted Investments 9.01 8.59 4.45 3.45 3.45 3.59 3.15
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 20.15 4.82 6.84 5.02 4.14 5.45 5.33
Number of Equity shares outstanding 0.30 0.30 0.30 0.30 0.30 0.30 0.30
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 267.93 208.45 199.03 186.29 166.36 157.32 179.71
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -1.50 -3.97 -3.01 0.32 -3.27 -0.17 0.21
Total Income 266.43 204.49 196.02 186.60 163.09 157.15 179.92
EXPENDITURE :
Raw Materials 119.16 93.69 89.69 89.80 80.86 76.60 87.05
Excise Duty 6.40 23.74 23.03 19.88 0.00 0.00 0.00
Power and Fuel Cost 10.94 9.12 0.00 7.17 5.75 4.21 3.38
Other Manufacturing Expenses 10.94 9.12 0.00 7.17 5.75 4.21 3.38
Employee Cost 43.02 35.23 37.01 33.94 30.10 26.01 25.41
Selling and Administration Expenses 0.00 0.00 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 190.46 170.90 149.72 157.96 122.45 111.04 119.23
Profit before Interest, Depreciation and Tax 107.84 94.26 117.18 93.40 89.86 88.71 84.68
Interest and Financial Charges 8.14 6.68 5.43 4.58 4.18 5.17 4.54
Profit before Depreciation and Tax 99.70 87.58 111.75 88.82 85.68 83.55 80.14
Depreciation 5.56 5.39 5.10 5.19 4.64 4.50 3.30
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 11.57 -7.88 -1.54 0.08 1.65 1.92 16.26
Tax 4.47 -3.24 0.46 -0.09 0.81 1.12 5.53
Profit After Tax 7.11 -4.65 -2.00 0.17 0.84 0.80 10.73
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. 7.11 -4.65 -2.00 0.17 0.84 0.80 10.73
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 46.33 39.23 45.56 48.38 49.55 48.32 49.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.36 0.36 0.30 0.45 0.45 0.45 0.75
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 3.68 3.73 4.35 4.49 4.87 6.01 5.56
Extraordinary Items -0.04 -3.48 0.00 0.00 2.01 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 229.17 193.80 197.67 184.12 164.49 154.04 171.20
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -0.78 -2.18 -3.23 0.36 -3.06 -0.23 0.06
Total Income 228.39 191.62 194.44 184.48 161.43 153.81 171.26
EXPENDITURE :
Raw Materials 115.03 92.05 94.70 94.86 84.77 77.71 86.61
Excise Duty 5.42 21.91 22.84 19.54 0.00 0.00 0.00
Power and Fuel Cost 1.50 5.38 8.01 6.93 5.52 4.02 3.20
Other Manufacturing Expenses 1.50 5.38 8.01 6.93 5.52 4.02 3.20
Employee Cost 31.71 28.54 34.87 31.90 28.36 24.54 23.19
Selling and Administration Expenses 0.00 0.00 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 155.15 153.26 168.42 160.15 124.17 110.28 116.19
Profit before Interest, Depreciation and Tax 77.19 68.88 109.82 85.79 82.72 81.48 75.92
Interest and Financial Charges 7.14 6.29 5.03 4.18 3.76 4.73 4.13
Profit before Depreciation and Tax 70.04 62.58 104.79 81.61 78.96 76.74 71.79
Depreciation 3.09 3.88 4.60 4.58 4.31 4.13 2.88
Profit Before Tax 13.21 -2.62 0.31 0.57 3.15 3.31 15.39
Tax 4.52 -3.41 0.28 -0.16 0.61 1.30 5.02
Profit After Tax 8.69 0.79 0.03 0.73 2.54 2.01 10.36
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 54.02 45.78 46.26 46.81 46.88 44.98 44.88
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.24 0.24 0.24 0.36 0.38 0.38 0.63
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 9.01 8.59 4.45 3.45 3.45 3.59 3.15
Extraordinary Items -0.08 -3.60 0.00 0.00 2.01 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 2.55 3.38 2.68 3.63 3.03 2.36 2.93
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 15.72 15.28 11.45 1.71 9.79 6.92 4.49
Adjustments :
Depreciation 0.00 2.83 2.80 2.71 2.34 2.04 1.91
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 -0.10 0.00
P/L on Sales of Assets 0.00 0.00 0.19 0.11 0.05 0.04 0.00
P/L on Sales of Invest 0.00 0.00 -0.27 0.00 -1.30 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 -1.10 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 -7.70 -5.97 3.85 -7.27 -2.09 -1.95
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 3.47 12.88 -7.03 3.65 4.54 0.72
Loans and Advances 0.00 -0.62 0.53 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 2.70 2.95 3.97 2.77 2.41 2.16
Direct Taxes Paid 0.00 -5.27 -3.33 -1.95 -3.13 -2.19 -2.64
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 0.77 0.77 0.77 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 0.01 -0.01 -0.20 0.22 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 16.91 5.49 23.06 4.65 3.35 8.61 3.43
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -15.86 -2.59 -6.90 -5.17 -4.39 -8.42
Sale of Fixed Assets 0.00 0.55 2.34 0.23 0.73 0.00 0.04
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 -0.94 0.00 0.00 -0.64 0.00 -0.81
Sale of Investments 0.00 0.00 0.00 0.10 1.59 0.00 500.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.26 0.13 0.10 0.04 0.04 0.03
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.10 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 -20.39 -15.81 -0.13 -6.06 -4.04 -4.25 -9.10
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 23.75 13.11 26.72 12.96 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 4.98 -2.32
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 -0.87 0.00 -0.73 -0.73 -0.60 -0.61
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -2.70 -3.00 -3.92 -2.86 -2.39 -2.13
Others 3.60 0.00 0.00 -0.13 -0.13 0.00 0.00
Net Cash used in Financing Activities 3.60 9.61 -22.92 0.45 1.30 -3.70 4.95
Net Inc./(Dec.) in Cash and Cash Equivalent 0.13 -0.71 0.01 -0.96 0.60 0.67 -0.71
Cash and Cash Equivalents at End of the year 2.67 2.67 2.68 2.68 3.63 3.03 2.22
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 0.33 0.28 0.19 0.27 0.85 1.83 2.27
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 13.21 -2.62 0.31 0.57 3.15 3.31 15.39
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 17.51 7.14 2.94 7.47 6.58 16.32 15.41
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 -6.75 -10.87 -17.13 -4.03 -1.74 -4.64 -19.55
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 -10.71 3.79 14.24 -3.20 -5.38 -12.61 3.92
Net Cash used in Financing Activities -10.71 3.79 14.24 -3.20 -5.38 -12.61 3.92
Net Inc./(Dec.) in Cash and Cash Equivalent 0.08 0.05 0.09 0.21 -0.58 -0.97 -0.36
Cash and Cash Equivalents at End of the year 0.41 0.33 0.28 0.48 0.27 0.85 1.91
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 71.23 60.80 66.58 61.41 54.89 46.29 49.60
Other Income 1.17 1.63 1.80 0.65 0.60 0.62 0.59
Stock Adjustment 1.25 -2.80 1.50 1.31 -2.70 -0.88 -2.10
Raw Material 35.14 32.42 32.56 29.91 28.56 24.00 26.22
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 8.53 8.30 8.04 8.30 8.17 8.01 7.74
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 16.69 15.73 15.14 13.44 12.64 11.15 12.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.83 4.30 5.86 5.87 5.16 2.73 2.49
Interest 1.53 1.49 2.15 1.75 1.51 1.58 1.40
Gross Profit 5.47 4.43 5.51 4.77 4.25 1.77 1.68
Depreciation 0.81 0.80 0.78 0.81 0.76 0.74 0.80
Taxation 1.20 1.08 1.72 1.31 1.22 0.28 -2.07
Net Profit / Loss 3.46 2.55 3.02 2.65 2.27 0.75 2.04
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00
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 2.88 8.51 10.05 8.84 7.55 2.51 6.81
Diluted EPS 2.88 8.51 10.05 8.84 7.55 2.51 6.81
EPS After Extra Ordinary Items
Basic EPS 2.88 8.51 10.05 8.84 7.55 2.51 6.81
Diluted EPS 2.88 8.51 10.05 8.84 7.55 2.51 6.81
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 267.93 209.91 198.97 186.29 166.36 157.32 179.71
Other Income 2.67 1.32 1.13 2.17 0.76 1.21 0.79
Stock Adjustment -1.50 -3.97 -3.01 0.32 -3.27 -0.17 0.21
Raw Material 119.16 93.69 89.69 89.80 80.86 76.60 87.05
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 43.02 40.24 37.01 33.93 30.10 26.01 25.41
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 74.17 65.95 60.27 54.03 49.85 44.26 44.27
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.66 4.78 7.99 8.05 8.61 10.25 22.76
Interest 8.14 6.13 5.43 4.58 4.18 5.17 4.54
Gross Profit 17.18 -0.03 3.70 5.64 5.19 6.30 19.02
Depreciation 5.56 5.39 5.10 5.19 4.64 4.50 3.30
Taxation 4.47 -3.33 0.46 -0.09 0.81 1.12 5.53
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 7.16 -5.36 -1.87 0.54 1.75 0.68 10.19
Minority Interest 0.00 0.00 0.00 -0.37 -0.90 -0.02 -0.24
Share Of P/L Of Associates -0.05 0.34 -0.14 0.00 0.00 0.15 0.79
Net P/L After Minority Interest and Share Of Associates 7.11 -5.02 -2.00 0.17 0.84 0.80 10.73
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00
EPS Before Extra Ordinary Items
Basic EPS 23.69 -16.74 -6.68 0.57 2.81 2.68 35.78
Diluted EPS 23.69 -16.74 -6.68 0.57 2.81 2.68 35.78
EPS After Extra Ordinary Items
Basic EPS 23.69 -16.74 -6.68 0.57 2.81 2.68 35.78
Diluted EPS 23.69 -16.74 -6.68 0.57 2.81 2.68 35.78
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 0.14 0.14 0.14 0.14
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 47.46 47.46 47.46 47.46
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016
Sales 132.03 229.17 127.99 101.17 195.25 93.64 197.67
Other Income 2.80 4.04 2.44 1.22 1.50 0.81 1.02
Stock Adjustment -1.54 -0.78 2.81 -3.58 -2.18 -2.57 -3.23
Raw Material 67.57 115.03 62.47 52.56 92.05 48.06 94.70
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 16.83 31.71 16.34 15.45 33.72 15.02 34.87
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 32.42 53.40 28.58 24.50 54.31 24.05 55.39
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 10.13 19.40 11.73 7.89 8.13 3.77 8.92
Interest 3.02 7.14 3.89 3.10 5.74 2.90 5.03
Gross Profit 9.90 16.30 10.28 6.01 3.89 1.67 4.92
Depreciation 1.61 3.09 1.59 1.50 3.88 1.54 4.60
Taxation 2.28 4.52 3.03 1.49 -3.56 -2.96 0.28
Net Profit / Loss 6.01 8.69 5.67 3.02 0.29 1.64 0.03
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 3.00 3.00 3.00 3.00 3.00 3.00 3.00
Equity Dividend Rate 0.00 20.00 0.00 0.00 10.00 0.00 10.00
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 5.01 28.96 0.00 10.07 0.98 0.00 0.11
Diluted EPS 5.01 28.96 0.00 10.07 0.98 0.00 0.11
EPS After Extra Ordinary Items
Basic EPS 5.01 28.96 0.00 10.07 0.98 0.00 0.11
Diluted EPS 5.01 28.96 0.00 10.07 0.98 0.00 0.11