|
Mar 2019 |
Mar 2018
|
Face Value |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
2.50 |
6.00 |
Operating Profit Per Share (Rs) |
0.62 |
2.02 |
-4.54 |
-0.24 |
0.13 |
-1.70 |
-0.95 |
-2.14 |
-1.20 |
-1.35 |
-6.27 |
-5.81 |
-1.61 |
-35.47 |
-52.15 |
-3.74 |
60.11 |
45.94 |
74.73 |
Net Operating Profit Per Share (Rs) |
28.70 |
25.42 |
19.21 |
8.26 |
4.89 |
9.37 |
19.60 |
15.85 |
18.70 |
16.81 |
15.70 |
23.07 |
25.11 |
45.53 |
149.77 |
348.02 |
428.53 |
542.51 |
668.12 |
Free Reserves Per Share (Rs) |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
9.05 |
-6.98 |
-7.04 |
-4.27 |
2.34 |
-5.61 |
62.77 |
95.41 |
170.00 |
179.74 |
165.89 |
Bonus in Equity Capital |
-- |
19.73 |
19.73 |
19.73 |
19.73 |
19.73 |
19.73 |
19.82 |
19.89 |
19.89 |
19.89 |
19.89 |
21.59 |
34.84 |
34.84 |
34.84 |
34.84 |
34.84 |
34.84 |
Operating Profit Margin(%) |
2.16 |
7.92 |
-23.61 |
-2.86 |
2.59 |
-18.18 |
-4.86 |
-13.53 |
-6.39 |
-8.03 |
-39.90 |
-25.18 |
-6.40 |
-77.90 |
-34.82 |
-1.07 |
14.02 |
8.46 |
11.18 |
Profit Before Interest And Tax Margin(%) |
1.81 |
6.71 |
-13.11 |
-2.89 |
-3.41 |
-15.79 |
-4.70 |
-11.94 |
-15.00 |
-20.41 |
-54.14 |
-33.57 |
-23.02 |
-100.16 |
-49.69 |
-7.63 |
10.57 |
6.10 |
9.77 |
Gross Profit Margin(%) |
1.84 |
7.53 |
-24.25 |
-4.07 |
-4.37 |
-20.57 |
-6.61 |
-23.71 |
-15.18 |
-21.29 |
-54.87 |
-35.44 |
-25.19 |
-103.45 |
-49.93 |
-7.72 |
10.64 |
6.34 |
9.77 |
Cash Profit Margin(%) |
0.95 |
5.62 |
30.90 |
-14.00 |
23.65 |
-211.46 |
-6.68 |
46.26 |
-17.29 |
-18.15 |
31.95 |
47.38 |
-7.25 |
-90.41 |
-35.75 |
-15.28 |
6.53 |
7.23 |
7.24 |
Adjusted Cash Margin(%) |
0.95 |
5.62 |
30.90 |
-14.00 |
23.65 |
-211.46 |
-6.68 |
46.26 |
-17.29 |
-18.15 |
31.95 |
47.38 |
-7.25 |
-90.41 |
-35.75 |
-15.28 |
6.53 |
7.23 |
7.24 |
Net Profit Margin(%) |
0.66 |
5.91 |
56.51 |
-20.93 |
32.63 |
-277.81 |
-10.73 |
78.69 |
85.69 |
0.40 |
-17.68 |
-41.31 |
-26.86 |
-216.68 |
-17.85 |
-22.26 |
3.19 |
5.40 |
5.78 |
Adjusted Net Profit Margin(%) |
0.65 |
5.27 |
30.55 |
-14.86 |
25.51 |
-213.29 |
-7.64 |
39.64 |
84.63 |
0.38 |
-17.45 |
-39.13 |
-24.54 |
-209.80 |
-17.76 |
-22.02 |
3.17 |
5.19 |
5.78 |
Return On Capital Employed(%) |
3.16 |
14.27 |
31.42 |
6.02 |
2.26 |
1.84 |
8.83 |
14.32 |
-2.91 |
-2.70 |
-7.57 |
-6.19 |
-3.07 |
-21.28 |
-16.75 |
-3.70 |
9.20 |
10.66 |
16.82 |
Return On Net Worth(%) |
0.56 |
4.45 |
33.69 |
-12.13 |
9.98 |
-181.22 |
-5.20 |
29.16 |
53.12 |
0.48 |
-19.90 |
-56.96 |
-27.78 |
-417.14 |
-24.20 |
-57.54 |
5.45 |
13.06 |
19.98 |
Adjusted Return on Net Worth(%) |
0.56 |
4.45 |
33.69 |
-12.13 |
7.12 |
-181.22 |
-5.40 |
30.26 |
-16.30 |
-38.61 |
19.60 |
54.83 |
-27.64 |
-228.93 |
-69.21 |
-57.11 |
5.48 |
13.05 |
20.19 |
Return on Assets Excluding Revaluations |
33.91 |
33.72 |
32.22 |
14.24 |
15.97 |
14.37 |
40.42 |
42.75 |
30.16 |
14.02 |
13.95 |
16.73 |
24.27 |
23.65 |
110.45 |
135.87 |
210.34 |
200.93 |
182.64 |
Return on Assets Including Revaluations |
33.91 |
33.72 |
32.22 |
14.24 |
15.97 |
14.37 |
40.42 |
42.75 |
30.16 |
14.02 |
13.95 |
16.73 |
24.27 |
23.65 |
110.45 |
135.87 |
210.34 |
200.93 |
182.64 |
Return on Long Term Funds(%) |
3.33 |
14.82 |
35.22 |
6.02 |
2.26 |
1.84 |
8.83 |
14.32 |
-2.91 |
-2.70 |
-7.57 |
-6.19 |
-3.17 |
-25.19 |
-16.75 |
-3.70 |
9.20 |
10.66 |
16.82 |
Current Ratio |
1.42 |
1.47 |
1.33 |
4.83 |
12.93 |
4.11 |
7.24 |
6.80 |
4.62 |
1.30 |
1.22 |
1.21 |
1.98 |
1.81 |
2.84 |
6.77 |
3.73 |
4.46 |
2.31 |
Quick Ratio |
1.34 |
1.33 |
1.26 |
3.91 |
8.98 |
1.63 |
1.61 |
1.24 |
0.77 |
0.40 |
0.37 |
0.55 |
1.24 |
1.14 |
2.41 |
5.47 |
2.64 |
2.78 |
1.41 |
Debt Equity Ratio |
0.06 |
0.04 |
0.15 |
2.53 |
2.17 |
2.41 |
0.86 |
0.94 |
1.97 |
6.54 |
6.95 |
5.66 |
4.13 |
6.65 |
2.61 |
3.01 |
1.27 |
1.36 |
0.98 |
Long Term Debt Equity Ratio |
-- |
-- |
0.03 |
2.53 |
2.17 |
2.41 |
0.86 |
0.94 |
1.97 |
6.54 |
6.95 |
5.66 |
4.13 |
6.65 |
2.61 |
3.01 |
1.27 |
1.36 |
0.98 |
Interest Cover |
3.02 |
13.47 |
15.67 |
25.60 |
103.92 |
32.16 |
10.18 |
15.77 |
-1.21 |
-1.04 |
-3.44 |
-2.78 |
-1.52 |
-14.12 |
-40.21 |
-0.29 |
1.64 |
2.97 |
3.76 |
Total Debt to Owners Fund |
0.06 |
0.04 |
0.14 |
0.09 |
2.17 |
2.41 |
0.86 |
0.94 |
1.97 |
4.04 |
4.44 |
3.57 |
2.57 |
4.06 |
2.53 |
2.89 |
1.20 |
1.23 |
0.89 |
Financial Charges Coverage Ratio |
3.26 |
13.74 |
15.84 |
26.45 |
134.73 |
40.10 |
10.70 |
17.92 |
-0.45 |
-0.23 |
-2.48 |
-1.83 |
0.29 |
-10.31 |
-21.36 |
0.00 |
1.89 |
2.90 |
3.34 |
Financial Charges Coverage Ratio Post Tax |
1.75 |
5.32 |
15.75 |
-12.75 |
176.06 |
-914.23 |
-1.70 |
19.74 |
9.20 |
1.84 |
0.83 |
-1.89 |
0.23 |
-25.42 |
-0.70 |
0.33 |
1.84 |
2.76 |
3.13 |
Inventory Turnover Ratio |
10.09 |
8.90 |
4.99 |
9.22 |
12.29 |
25.06 |
12.31 |
8.18 |
17.31 |
14.37 |
10.66 |
13.59 |
9.85 |
6.82 |
12.48 |
15.21 |
5.91 |
5.43 |
7.48 |
Debtors Turnover Ratio |
9.72 |
11.89 |
1.47 |
0.67 |
5.52 |
4.20 |
6.11 |
5.02 |
5.41 |
5.88 |
5.00 |
6.22 |
6.38 |
3.05 |
3.78 |
3.84 |
3.58 |
5.36 |
8.37 |
Investments Turnover Ratio |
10.09 |
8.90 |
4.99 |
9.22 |
12.29 |
25.06 |
12.31 |
8.18 |
17.31 |
14.37 |
10.66 |
13.59 |
9.85 |
6.82 |
12.48 |
15.21 |
5.91 |
5.43 |
7.48 |
Fixed Assets Turnover Ratio |
11.68 |
2.60 |
1.72 |
0.57 |
0.34 |
0.63 |
1.22 |
0.89 |
0.41 |
0.29 |
0.25 |
0.36 |
0.36 |
0.41 |
0.60 |
1.40 |
1.76 |
2.36 |
3.21 |
Total Assets Turnover Ratio |
0.80 |
0.73 |
0.52 |
0.16 |
0.10 |
0.19 |
0.26 |
0.19 |
0.21 |
0.16 |
0.14 |
0.21 |
0.20 |
0.21 |
0.34 |
0.56 |
0.81 |
1.04 |
1.71 |
Asset Turnover Ratio |
0.81 |
0.70 |
0.44 |
0.16 |
0.10 |
0.15 |
0.25 |
0.18 |
0.19 |
0.16 |
0.14 |
0.20 |
0.19 |
0.14 |
0.28 |
0.61 |
0.81 |
1.19 |
1.84 |
Average Raw Material Holding |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
14.76 |
15.09 |
21.93 |
18.92 |
13.60 |
14.43 |
27.57 |
21.65 |
39.79 |
33.87 |
21.62 |
Average Finished Goods Held |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Days In Working Capital |
-403.29 |
-448.69 |
-588.45 |
1,482.45 |
468.95 |
117.42 |
94.21 |
66.10 |
-23.87 |
-677.73 |
-803.84 |
-354.42 |
158.67 |
136.77 |
383.87 |
291.27 |
190.79 |
163.01 |
81.50 |
Material Cost Composition |
82.42 |
80.31 |
77.52 |
77.49 |
56.44 |
64.76 |
70.91 |
71.10 |
71.18 |
68.79 |
55.74 |
61.60 |
60.51 |
76.33 |
74.04 |
66.64 |
64.74 |
75.39 |
74.27 |
Imported Composition of Raw Materials Consumed |
-- |
-- |
-- |
-- |
89.36 |
78.35 |
73.13 |
72.89 |
72.45 |
73.00 |
56.19 |
55.09 |
18.83 |
18.32 |
15.20 |
29.03 |
20.64 |
19.20 |
19.39 |
Selling Distribution Cost Composition |
-- |
0.07 |
2.75 |
0.13 |
-- |
-- |
-- |
-- |
5.21 |
4.66 |
4.20 |
4.52 |
5.31 |
13.89 |
12.60 |
9.60 |
7.96 |
8.97 |
8.76 |
Expenses as Composition of Total Sales |
-- |
-- |
-- |
-- |
-- |
0.10 |
0.05 |
-- |
0.70 |
0.03 |
-- |
0.05 |
2.61 |
2.53 |
6.93 |
14.59 |
5.86 |
7.61 |
6.39 |
Dividend Payout Ratio Net Profit |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
9.52 |
16.43 |
Dividend Payout Ratio Cash Profit |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
6.61 |
13.07 |
Earning Retention Ratio |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
-- |
-- |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
90.48 |
83.74 |
Cash Earning Retention Ratio |
100.00 |
100.00 |
100.00 |
-- |
100.00 |
-- |
-- |
100.00 |
-- |
-- |
100.00 |
100.00 |
-- |
-- |
-- |
-- |
100.00 |
93.38 |
87.04 |
AdjustedCash Flow Times |
6.78 |
0.80 |
0.42 |
-- |
-- |
-- |
-- |
0.35 |
-- |
-- |
12.19 |
5.17 |
-- |
-- |
-- |
-- |
9.88 |
6.66 |
3.63 |
Earnings Per Share |
0.19 |
1.50 |
10.86 |
-1.73 |
1.59 |
-26.04 |
-2.11 |
12.47 |
16.02 |
0.07 |
-2.78 |
-9.53 |
-6.75 |
-98.66 |
-26.74 |
-78.19 |
11.48 |
26.26 |
36.51 |
Book Value |
33.91 |
33.72 |
32.22 |
14.24 |
15.97 |
14.37 |
40.42 |
42.75 |
30.16 |
14.02 |
13.95 |
16.73 |
24.27 |
23.65 |
122.32 |
154.73 |
232.91 |
221.35 |
197.59 |