Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Care Ratings Ltd.

Ratings

Rating :

N/A

BSE: 534804 | NSE: CARERATING

Watchlist

NSE BSE

1346.20

20-Dec-2024

Open
High
Low
Previous Close

1381.00
1399.55
1325.00
1375.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

48892
659.09
1571.00
921.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,023.02
35.18
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,936.07
1.34%
5.34

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.44
6.36
10.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-3.47
6.64
7.09

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.11
4.06
10.20

P:E (Median)

8 Years
5 Years
3 Years

22.09
21.65
24.77

P:BV (Average)

8 Years
5 Years
3 Years

4.43
3.11
3.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.70
13.96
15.73

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 33.77 43 52.6 59.4
P/E Ratio 44.73 35.13 28.72 25.43
Revenue 283 397 461 532
EBITDA 112 147 175 204
Net Income 101 129 157 178
ROA 14.8
P/Bk Ratio 6.26 5.64 5.12 4.65
ROE 14.47 16.9 18.7 19.2
FCFF 119.98 135.8 166.8 196.7
FCFF Yield 2.68 3.03 3.72 4.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 101.51 85.11 19.27% 65.34 56.48 15.69% 74.80 68.05 9.92% 66.68 54.55 22.24%
Expenses 44.59 39.76 12.15% 43.16 36.32 18.83% 39.80 40.24 -1.09% 43.14 36.30 18.84%
EBITDA 56.92 45.35 25.51% 22.18 20.16 10.02% 35.00 27.81 25.85% 23.54 18.26 28.92%
EBIDTM 56.07% 53.28% 33.95% 35.69% 46.79% 40.87% 35.30% 33.47%
Other Income 11.76 11.51 2.17% 12.69 11.20 13.30% 13.67 10.12 35.08% 10.58 11.03 -4.08%
Interest 0.40 0.35 14.29% 0.41 0.32 28.12% 0.40 0.45 -11.11% 0.41 0.07 485.71%
Depreciation 1.98 1.91 3.66% 1.99 1.80 10.56% 1.97 2.33 -15.45% 1.97 1.93 2.07%
PBT 66.29 54.61 21.39% 32.48 29.24 11.08% 46.30 35.15 31.72% 31.73 27.29 16.27%
Tax 16.65 13.86 20.13% 8.46 7.62 11.02% 11.46 9.30 23.23% 9.50 5.89 61.29%
PAT 49.64 40.75 21.82% 24.01 21.62 11.05% 34.83 25.86 34.69% 22.23 21.40 3.88%
PATM 48.90% 47.88% 36.75% 38.29% 46.57% 37.99% 33.34% 39.22%
EPS 16.60 13.63 21.79% 8.03 7.23 11.07% 11.65 8.65 34.68% 7.44 7.16 3.91%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 117.37 96.44 21.70% 78.92 66.42 18.82% 90.15 77.51 16.31% 78.68 62.15 26.60%
Expenses 61.65 54.53 13.06% 57.10 48.59 17.51% 61.11 50.20 21.73% 55.32 48.26 14.63%
EBITDA 55.72 41.91 32.95% 21.82 17.83 22.38% 29.03 27.32 6.26% 23.36 13.89 68.18%
EBIDTM 47.47% 43.46% 27.65% 26.85% 32.21% 35.24% 29.68% 22.36%
Other Income 11.86 11.19 5.99% 11.87 11.53 2.95% 10.29 10.37 -0.77% 13.68 11.58 18.13%
Interest 0.49 0.41 19.51% 0.46 0.38 21.05% 0.46 0.54 -14.81% 0.47 0.14 235.71%
Depreciation 2.86 2.63 8.75% 2.80 2.57 8.95% 2.67 3.06 -12.75% 2.61 2.66 -1.88%
PBT 64.23 50.06 28.31% 30.43 26.41 15.22% 36.19 34.09 6.16% 33.96 22.68 49.74%
Tax 17.35 14.33 21.07% 9.04 8.06 12.16% 11.64 13.93 -16.44% 10.04 6.37 57.61%
PAT 46.88 35.73 31.21% 21.38 18.36 16.45% 24.55 20.15 21.84% 23.92 16.31 46.66%
PATM 39.94% 37.05% 27.10% 27.64% 27.23% 26.00% 30.41% 26.25%
EPS 15.41 11.81 30.48% 6.94 6.00 15.67% 8.07 6.60 22.27% 7.88 5.38 46.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 308.33 283.07 248.84 219.27 219.66 219.10 297.36 321.61 280.48 264.84 257.21 Net Sales Growth 16.71% 13.76% 13.49% -0.18% 0.26% -26.32% -7.54% 14.66% 5.91% 2.97% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 308.33 283.07 248.84 219.27 219.66 219.10 297.36 321.61 280.48 264.84 257.21 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 170.69 159.03 139.05 133.27 131.39 142.55 126.08 112.17 94.36 92.74 95.14 Power & Fuel Cost - 0.93 1.00 0.75 0.90 1.28 1.19 1.18 1.12 1.27 1.31 % Of Sales - 0.33% 0.40% 0.34% 0.41% 0.58% 0.40% 0.37% 0.40% 0.48% 0.51% Employee Cost - 125.12 104.03 106.76 103.24 96.70 93.54 82.21 66.94 69.66 70.67 % Of Sales - 44.20% 41.81% 48.69% 47.00% 44.14% 31.46% 25.56% 23.87% 26.30% 27.48% Manufacturing Exp. - 8.08 9.99 9.72 5.22 3.02 2.57 2.20 2.73 2.38 2.18 % Of Sales - 2.85% 4.01% 4.43% 2.38% 1.38% 0.86% 0.68% 0.97% 0.90% 0.85% General & Admin Exp. - 14.85 13.81 11.28 14.89 25.09 20.96 23.33 18.36 14.90 15.35 % Of Sales - 5.25% 5.55% 5.14% 6.78% 11.45% 7.05% 7.25% 6.55% 5.63% 5.97% Selling & Distn. Exp. - 1.55 0.51 1.01 0.03 0.01 0.51 0.88 0.05 0.15 0.14 % Of Sales - 0.55% 0.20% 0.46% 0.01% 0.00% 0.17% 0.27% 0.02% 0.06% 0.05% Miscellaneous Exp. - 8.50 9.71 3.75 7.12 16.45 7.31 2.36 5.17 4.39 0.14 % Of Sales - 3.00% 3.90% 1.71% 3.24% 7.51% 2.46% 0.73% 1.84% 1.66% 2.13% EBITDA 137.64 124.04 109.79 86.00 88.27 76.55 171.28 209.44 186.12 172.10 162.07 EBITDA Margin 44.64% 43.82% 44.12% 39.22% 40.18% 34.94% 57.60% 65.12% 66.36% 64.98% 63.01% Other Income 48.70 46.96 37.10 28.36 32.12 31.34 29.83 25.27 34.08 8.60 43.56 Interest 1.62 1.48 0.70 0.40 0.57 0.74 0.00 0.00 0.00 0.00 1.30 Depreciation 7.91 7.65 8.05 6.99 7.09 6.91 3.06 2.96 3.14 3.89 4.95 PBT 176.80 161.88 138.14 106.98 112.73 100.25 198.04 231.75 217.06 176.82 199.38 Tax 46.07 42.44 34.34 22.51 26.90 19.75 63.06 70.73 64.81 59.13 59.05 Tax Rate 26.06% 26.22% 24.86% 21.04% 23.86% 19.70% 31.84% 30.52% 29.86% 33.44% 29.62% PAT 130.71 119.44 103.80 84.47 85.83 80.50 134.99 161.03 152.25 117.69 140.33 PAT before Minority Interest 130.71 119.44 103.80 84.47 85.83 80.50 134.99 161.03 152.25 117.69 140.33 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 42.39% 42.19% 41.71% 38.52% 39.07% 36.74% 45.40% 50.07% 54.28% 44.44% 54.56% PAT Growth 19.23% 15.07% 22.88% -1.58% 6.62% -40.37% -16.17% 5.77% 29.37% -16.13% EPS 43.72 39.95 34.72 28.25 28.71 26.92 45.15 53.86 50.92 39.36 46.93

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 365.12 331.68 278.99 247.63 248.45 243.64 318.97 332.68 287.43 279.37 260.55 Net Sales Growth 20.69% 18.89% 12.66% -0.33% 1.97% -23.62% -4.12% 15.74% 2.89% 7.22% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 365.11 331.68 278.99 247.63 248.45 243.64 318.97 332.68 287.43 279.37 260.55 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 235.18 219.55 179.65 168.02 152.67 162.32 144.30 121.92 105.22 105.49 100.99 Power & Fuel Cost - 1.17 1.15 0.81 0.94 1.33 1.25 1.23 1.18 1.32 1.36 % Of Sales - 0.35% 0.41% 0.33% 0.38% 0.55% 0.39% 0.37% 0.41% 0.47% 0.52% Employee Cost - 164.58 133.94 126.41 119.86 109.27 102.81 88.91 72.60 75.63 74.71 % Of Sales - 49.62% 48.01% 51.05% 48.24% 44.85% 32.23% 26.73% 25.26% 27.07% 28.67% Manufacturing Exp. - 16.49 11.42 10.53 5.90 3.16 2.66 2.25 2.78 2.46 2.37 % Of Sales - 4.97% 4.09% 4.25% 2.37% 1.30% 0.83% 0.68% 0.97% 0.88% 0.91% General & Admin Exp. - 25.45 20.15 16.83 17.15 28.96 24.38 25.85 20.00 21.26 16.63 % Of Sales - 7.67% 7.22% 6.80% 6.90% 11.89% 7.64% 7.77% 6.96% 7.61% 6.38% Selling & Distn. Exp. - 3.08 2.09 2.78 0.80 2.07 4.33 0.96 0.76 0.29 0.30 % Of Sales - 0.93% 0.75% 1.12% 0.32% 0.85% 1.36% 0.29% 0.26% 0.10% 0.12% Miscellaneous Exp. - 8.78 10.89 10.67 8.02 17.53 8.88 2.72 7.91 4.53 0.30 % Of Sales - 2.65% 3.90% 4.31% 3.23% 7.20% 2.78% 0.82% 2.75% 1.62% 2.16% EBITDA 129.93 112.13 99.34 79.61 95.78 81.32 174.67 210.76 182.21 173.88 159.56 EBITDA Margin 35.59% 33.81% 35.61% 32.15% 38.55% 33.38% 54.76% 63.35% 63.39% 62.24% 61.24% Other Income 47.70 46.69 37.94 27.19 31.29 31.47 30.39 25.47 33.67 8.69 43.69 Interest 1.88 1.71 1.00 0.46 0.62 0.93 0.00 0.00 0.00 0.00 1.30 Depreciation 10.94 10.48 10.53 7.71 7.80 7.77 3.33 3.15 3.39 4.17 5.09 PBT 164.81 146.63 125.75 98.63 118.65 104.09 201.73 233.08 212.49 178.39 196.87 Tax 48.07 44.07 40.29 21.80 27.68 20.61 63.66 70.74 64.87 58.79 59.05 Tax Rate 29.17% 30.06% 32.04% 22.10% 23.33% 19.80% 31.56% 30.35% 30.53% 32.96% 29.99% PAT 116.73 100.52 83.53 75.11 89.52 82.37 137.47 162.41 147.65 119.60 137.82 PAT before Minority Interest 114.35 102.56 85.46 76.83 90.97 83.48 138.07 162.34 147.62 119.60 137.82 Minority Interest -2.38 -2.04 -1.93 -1.72 -1.45 -1.11 -0.60 0.07 0.03 0.00 0.00 PAT Margin 31.97% 30.31% 29.94% 30.33% 36.03% 33.81% 43.10% 48.82% 51.37% 42.81% 52.90% PAT Growth 28.91% 20.34% 11.21% -16.10% 8.68% -40.08% -15.36% 10.00% 23.45% -13.22% EPS 39.04 33.62 27.94 25.12 29.94 27.55 45.98 54.32 49.38 40.00 46.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 759.26 694.86 650.23 583.28 531.58 549.66 599.32 524.19 408.25 360.42 Share Capital 29.85 29.70 29.65 29.46 29.46 29.46 29.46 29.45 29.40 29.00 Total Reserves 724.31 658.71 612.72 529.14 478.60 498.81 561.21 494.51 377.47 324.70 Non-Current Liabilities 32.05 27.26 18.68 24.56 20.23 13.47 9.81 15.25 370.59 311.50 Secured Loans 0.00 0.00 0.00 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 0.00 0.00 0.00 Long Term Provisions 11.37 9.91 10.79 10.03 7.65 6.09 4.49 3.82 368.02 308.55 Current Liabilities 59.81 43.98 571.36 546.75 531.48 604.51 546.89 971.65 82.54 76.25 Trade Payables 4.19 4.19 2.87 3.33 0.69 0.98 1.21 1.19 1.80 1.76 Other Current Liabilities 51.27 34.07 34.47 35.58 39.41 28.81 30.19 35.21 33.09 35.39 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 4.35 5.71 534.02 507.85 491.39 574.73 515.49 935.26 47.65 39.10 Total Liabilities 851.12 766.10 1,240.27 1,154.59 1,083.29 1,167.64 1,156.02 1,511.09 861.38 748.17 Net Block 92.98 90.85 81.95 76.35 82.63 74.80 51.74 52.65 55.13 56.13 Gross Block 125.56 115.78 99.35 91.72 94.04 83.31 57.77 55.76 77.60 75.13 Accumulated Depreciation 32.58 24.94 17.40 15.38 11.41 8.51 6.02 3.11 22.47 18.78 Non Current Assets 237.62 208.42 181.08 146.57 340.44 352.65 331.92 157.91 657.59 567.05 Capital Work in Progress 1.47 2.86 6.52 3.74 0.34 0.00 0.00 0.07 0.00 0.00 Non Current Investment 129.30 112.19 70.51 61.24 251.54 274.34 279.21 103.33 231.87 196.80 Long Term Loans & Adv. 13.30 2.08 10.45 5.16 5.69 2.95 0.75 1.56 370.47 313.99 Other Non Current Assets 0.57 0.45 11.65 0.08 0.23 0.56 0.21 0.30 0.13 0.13 Current Assets 613.50 557.68 1,059.19 1,008.02 742.85 815.00 824.10 1,353.19 203.79 181.12 Current Investments 0.00 0.00 0.00 204.55 107.86 183.83 257.88 380.22 160.16 148.84 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 14.71 15.19 13.61 16.69 36.02 43.53 37.18 23.19 22.24 14.49 Cash & Bank 30.50 42.76 71.27 268.77 101.19 20.53 24.09 11.81 12.24 12.64 Other Current Assets 568.29 17.22 3.64 3.56 497.78 567.11 504.95 937.96 9.15 5.17 Short Term Loans & Adv. 547.79 482.51 970.67 514.46 492.21 563.18 502.35 935.68 3.16 2.77 Net Current Assets 553.69 513.70 487.83 461.26 211.37 210.49 277.21 381.53 121.25 104.87 Total Assets 851.12 766.10 1,240.27 1,154.59 1,083.29 1,167.65 1,156.02 1,511.10 861.38 748.17

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 717.13 672.21 647.49 588.82 533.26 549.97 596.83 520.03 408.66 358.94 Share Capital 29.85 29.70 29.65 29.46 29.46 29.46 29.46 29.45 29.40 29.00 Total Reserves 682.18 636.06 609.98 534.68 480.29 499.13 558.72 490.35 377.88 323.22 Non-Current Liabilities 38.50 32.77 21.02 24.63 21.71 13.13 9.12 14.58 371.09 311.60 Secured Loans 0.00 0.00 0.00 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 0.00 0.00 0.00 Long Term Provisions 15.87 12.55 11.66 10.87 8.29 6.42 4.73 4.01 368.86 308.66 Current Liabilities 78.68 57.81 583.59 557.23 540.61 611.31 550.52 474.97 85.75 78.30 Trade Payables 13.32 10.27 5.13 3.77 1.56 0.95 2.67 1.17 3.61 2.00 Other Current Liabilities 57.83 40.32 42.97 44.10 46.35 34.08 31.05 45.96 34.25 37.03 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 7.52 7.22 535.49 509.36 492.70 576.28 516.80 427.84 47.89 39.27 Total Liabilities 841.77 769.62 1,257.41 1,174.90 1,098.83 1,176.79 1,158.59 1,010.07 865.50 748.84 Net Block 108.82 107.28 95.62 85.07 93.11 83.10 60.21 60.94 63.55 64.67 Gross Block 147.35 136.22 114.60 101.89 105.59 92.32 66.67 64.31 89.57 86.95 Accumulated Depreciation 38.53 28.93 18.98 16.82 12.48 9.22 6.46 3.36 26.02 22.05 Non Current Assets 167.21 167.83 161.08 124.81 321.78 335.06 316.76 143.80 656.80 565.28 Capital Work in Progress 5.99 4.23 8.19 3.15 0.52 0.00 0.00 0.07 0.00 0.00 Non Current Investment 43.82 43.91 44.00 35.23 226.10 249.47 255.48 80.93 220.60 185.86 Long Term Loans & Adv. 1.48 1.44 1.60 1.28 1.82 1.93 0.85 1.56 372.53 314.62 Other Non Current Assets 7.10 10.97 11.68 0.08 0.23 0.56 0.22 0.30 0.13 0.13 Current Assets 674.54 601.79 1,096.34 1,050.08 777.05 841.73 841.83 866.27 208.70 183.57 Current Investments 0.00 0.00 0.00 204.55 112.85 189.19 262.84 385.22 160.16 148.84 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 22.49 20.38 16.64 21.36 40.89 47.26 39.24 25.30 23.61 15.74 Cash & Bank 58.38 56.45 82.16 290.31 114.57 30.19 29.17 14.10 12.77 14.81 Other Current Assets 593.69 17.80 20.21 3.42 508.73 575.08 510.57 441.65 12.15 4.18 Short Term Loans & Adv. 572.10 507.15 977.32 530.45 503.38 570.79 507.91 439.46 9.66 1.73 Net Current Assets 595.87 543.98 512.75 492.86 236.44 230.42 291.31 391.30 122.95 105.27 Total Assets 841.75 769.62 1,257.42 1,174.89 1,098.83 1,176.79 1,158.59 1,010.07 865.50 748.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 107.35 94.51 63.54 82.47 65.69 110.76 136.41 123.26 108.01 106.82 PBT 161.88 138.14 106.98 112.73 100.25 198.04 231.75 217.06 176.82 199.38 Adjustment -29.31 -17.37 -13.36 -24.16 -7.64 -9.37 -8.49 -32.22 3.34 -25.79 Changes in Working Capital 13.94 4.15 -3.83 14.82 6.52 -16.64 -19.45 3.43 -14.00 -8.67 Cash after chg. in Working capital 146.51 124.91 89.78 103.39 99.13 172.04 203.82 188.27 166.16 164.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -39.16 -30.41 -26.24 -20.92 -33.44 -61.28 -67.41 -65.01 -58.15 -58.10 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -59.61 -2.22 -22.87 -37.80 25.93 81.05 -27.16 -27.62 -40.86 156.72 Net Fixed Assets -8.39 -12.77 -10.41 -1.08 -11.07 -25.54 -1.94 21.77 -2.47 -10.57 Net Investments -17.11 -41.68 195.28 93.61 98.77 78.92 -53.54 -91.52 -46.39 122.06 Others -34.11 52.23 -207.74 -130.33 -61.77 27.67 28.32 42.13 8.00 45.23 Cash from Financing Activity -59.96 -61.74 -34.59 -42.71 -106.02 -195.34 -98.65 -96.13 -66.24 -276.11 Net Cash Inflow / Outflow -12.22 30.55 6.08 1.95 -14.40 -3.53 10.59 -0.49 0.91 -12.58 Opening Cash & Equivalents 42.51 11.96 5.88 3.93 18.33 21.85 11.27 11.76 10.84 23.42 Closing Cash & Equivalent 30.29 42.51 11.96 5.88 3.93 18.33 21.85 11.27 11.76 10.84

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 90.88 82.24 68.00 86.17 67.40 108.56 133.75 119.00 106.38 107.25 PBT 146.63 125.75 98.63 118.65 104.09 201.73 233.08 212.49 178.39 196.87 Adjustment -26.76 -15.91 -5.03 -22.40 -5.89 -16.27 -11.04 -28.18 3.91 -25.69 Changes in Working Capital 13.36 4.12 3.74 12.90 3.72 -14.52 -20.80 -0.04 -16.89 -5.55 Cash after chg. in Working capital 133.23 113.96 97.33 109.15 101.92 170.94 201.24 184.26 165.42 165.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -42.35 -31.71 -29.33 -22.97 -34.52 -62.37 -67.49 -65.27 -59.04 -58.38 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -39.07 12.88 -27.32 -37.72 26.73 82.62 -24.58 -21.99 -40.86 156.51 Net Fixed Assets -8.39 -12.77 -10.41 -1.08 -11.07 -25.54 -1.94 21.77 -2.47 -10.57 Net Investments -17.11 -41.68 195.28 93.61 98.77 78.92 -53.54 -91.52 -46.39 122.06 Others -13.57 67.33 -212.19 -130.25 -60.97 29.24 30.90 47.76 8.00 45.02 Cash from Financing Activity -62.96 -63.33 -35.14 -43.36 -106.96 -195.35 -98.65 -95.81 -66.24 -276.11 Net Cash Inflow / Outflow -11.14 31.79 5.55 5.09 -12.83 -4.17 10.52 1.19 -0.72 -12.35 Opening Cash & Equivalents 49.42 17.63 12.09 6.99 19.82 23.99 13.47 12.29 13.01 25.37 Closing Cash & Equivalent 38.29 49.42 17.63 12.09 6.99 19.82 23.99 13.47 12.29 13.01

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 252.63 231.78 216.67 189.61 172.45 179.31 200.49 177.91 138.39 121.97 ROA 14.77% 10.35% 7.05% 7.67% 7.15% 11.62% 12.08% 12.83% 14.62% 17.88% ROE 16.56% 15.60% 14.07% 16.09% 15.54% 24.13% 28.89% 32.71% 30.95% 33.55% ROCE 22.47% 20.64% 17.41% 20.33% 18.68% 34.47% 41.26% 46.56% 46.01% 47.51% Fixed Asset Turnover 2.35 2.31 2.30 2.36 2.47 4.22 5.67 4.21 3.47 3.68 Receivable days 19.28 21.12 25.21 43.79 66.26 49.53 34.26 29.56 25.31 20.33 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 2.77 3.92 4.86 7.26 8.31 7.03 Cash Conversion Cycle 19.28 21.12 25.21 43.79 63.49 45.62 29.40 22.30 17.00 13.31 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 110.72 198.51 270.88 199.89 136.71 0.00 0.00 0.00 0.00 154.46

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 238.52 224.16 215.75 191.49 173.02 179.42 199.65 176.50 138.53 121.46 ROA 12.73% 8.43% 6.32% 8.00% 7.34% 11.82% 14.97% 15.74% 14.82% 17.52% ROE 14.89% 13.09% 12.76% 16.94% 16.08% 24.73% 29.30% 31.85% 31.49% 32.96% ROCE 21.35% 19.21% 16.03% 21.26% 19.39% 35.18% 41.74% 45.76% 46.48% 46.94% Fixed Asset Turnover 2.34 2.22 2.29 2.39 2.46 4.01 5.08 3.74 3.17 3.21 Receivable days 23.59 24.22 28.00 45.73 66.03 49.49 35.40 31.06 25.71 21.39 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 3.65 5.72 7.23 10.66 11.74 7.29 Cash Conversion Cycle 23.59 24.22 28.00 45.73 62.38 43.77 28.18 20.40 13.97 14.10 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 86.64 126.55 213.66 193.14 113.23 0.00 0.00 0.00 0.00 152.53

Top Investors:

life insurance corporation of india

nippon life india trustee ltd-a/c nippon india sma

pari washington india master fund, ltd.

pari washington investment fund

india insight value fund

aquamarine master fund l.p

mirae asset multicap fund

tencore partners master ltd.

russell investments limited

Annual Reports:

News Update:

Care Ratings - Quarterly Results
23rd Oct 2024, 17:55 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback