07 Aug 2020 | 12:04 AM
 

Cyient Ltd. Share Price Live (BSE)
0

BSE Code: 532175 | NSE Symbol: CYIENT
450.00
-2.10
(-0.46 %)
17 Jan 2020 | 10:51 AM
Change company
  • Open (Rs)
    463.00
  • Prev. close (Rs.)
    452.10
  • High (Rs.)
    463.00
  • Low (Rs.)
    443.45
  • 52W H (Rs.)
    573.00
  • 52W L (Rs.)
    380.00
  • Volume
    370214
  • MCap (Rs in Cr.)
    4,948.70

Cyient Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 43.49 37.95 33.23 28.83 29.90 22.40 19.71
Adjusted Cash EPS (Rs.) 53.58 47.29 41.70 30.29 36.24 28.83 25.40
Reported EPS (Rs.) 43.34 36.00 30.54 28.94 31.43 23.76 20.70
Reported Cash EPS (Rs.) 53.43 45.35 39.01 30.40 37.78 30.19 26.40
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Book Value (Excl Rev Res) Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Book Value (Incl Rev Res) Per Share (Rs.) 57.32 47.87 44.23 37.53 35.67 36.64 30.68
Net Operating Income Per Share (Rs.) 418.25 347.93 320.39 275.78 243.49 197.07 167.83
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.70 13.75 13.80 13.60 14.65 18.59 18.27
Gross Profit Margin (%) 11.29 11.07 11.16 13.07 12.04 15.32 14.88
Net Profit Margin (%) 10.36 10.34 9.53 10.49 12.90 11.96 12.33
Adjusted Cash Margin (%) 12.44 13.08 12.68 10.61 14.24 14.51 14.83
Adjusted Return On Net Worth (%) 18.72 18.23 17.66 17.71 18.21 15.79 16.63
Reported Return On Net Worth (%) 18.66 17.29 16.23 17.78 19.15 16.74 17.47
Return On long Term Funds (%) 24.49 24.33 22.88 27.08 23.86 22.36 23.97
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.03 0.02 0.04 0.03 0.00 0.00
Total Debt/Equity 0.13 0.10 0.08 0.10 0.07 0.00 0.00
Owners fund as % of total Source 0.13 0.10 0.08 0.10 0.07 0.00 0.00
Fixed Assets Turnover Ratio 1.69 1.61 1.68 1.55 1.53 1.51 1.51
LIQUIDITY RATIOS
Current Ratio 2.75 2.88 2.54 2.68 2.83 4.29 4.02
Current Ratio (Inc. ST Loans) 1.93 2.03 2.00 2.02 2.23 4.15 4.01
Quick Ratio 2.54 2.69 2.42 2.52 2.71 4.27 4.00
Inventory Turnover Ratio 57.32 47.87 44.23 37.53 35.67 36.64 30.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 46.79 21.66 49.89 30.30 22.03 25.34
Dividend payout Ratio (Cash Profit) 0.00 37.15 16.96 47.49 25.21 17.34 19.87
Earning Retention Ratio 100.00 55.61 80.09 49.93 68.14 76.63 73.39
Cash Earnings Retention Ratio 100.00 64.38 84.13 52.34 73.72 81.84 79.35
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.55 0.45 0.35 0.54 0.31 0.02 0.00
Financial Charges Coverage Ratio 23.52 33.87 34.37 5.98 90.79 312.48 1,323.68
Fin. Charges Cov.Ratio (Post Tax) 19.10 26.03 26.53 4.85 74.75 248.25 1,025.96
COMPONENT RATIOS
Material Cost Component(% earnings) 8.75 8.53 8.06 6.22 1.06 0.00 0.00
Selling Cost Component 0.00 0.00 0.63 0.69 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 1.69 1.61 1.68 1.55 1.53 1.51 1.51
Bonus Component In Equity Capital (%) 0.00 80.34 80.34 80.49 80.52 80.80 81.06
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,033.18 4,022.98 4,125.58 4,308.78 4,380.83 4,312.41 4,505.33
EV / Net Sales (X) 0.87 1.03 1.14 1.39 1.60 1.95 2.41
EV / EBITDA (X) 5.26 5.82 6.98 8.12 8.38 10.10 11.84
MarketCap / Sales (X) 1.08 1.28 1.39 1.61 1.83 2.27 2.67
Retention Ratios (%) 0.00 53.21 78.34 50.11 69.70 77.97 74.66
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.09 1.31 1.42 1.65 1.87 2.31 2.71
Earning Yield (%) 0.10 0.08 0.07 0.06 0.07 0.05 0.05
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 39.89 34.78 22.83 21.39 22.77 16.68 14.23
Adjusted Cash EPS (Rs.) 44.50 39.29 27.63 27.51 28.56 21.73 17.93
Reported EPS (Rs.) 39.89 35.69 21.05 20.75 22.77 16.52 14.23
Reported Cash EPS (Rs.) 44.50 40.21 25.84 26.87 28.56 21.56 17.93
Dividend Per Share 15.00 13.00 10.50 7.00 5.00 4.50 2.50
Operating Profit Per Share (Rs.) 39.02 33.30 24.88 22.23 30.75 25.30 18.94
Book Value (Excl Rev Res) Per Share (Rs.) 39.02 33.30 24.88 22.23 30.75 25.30 18.94
Book Value (Incl Rev Res) Per Share (Rs.) 39.02 33.30 24.88 22.23 30.75 25.30 18.94
Net Operating Income Per Share (Rs.) 146.18 127.90 114.78 110.73 109.36 94.22 77.53
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 26.69 26.03 21.67 20.07 28.11 26.84 24.42
Gross Profit Margin (%) 23.54 22.50 17.50 14.54 22.82 21.49 19.66
Net Profit Margin (%) 27.28 27.90 18.33 18.74 19.96 16.92 17.28
Adjusted Cash Margin (%) 27.66 27.10 22.64 22.76 25.04 22.26 21.77
Adjusted Return On Net Worth (%) 19.70 18.99 13.65 14.29 18.39 15.95 15.32
Reported Return On Net Worth (%) 19.70 19.49 12.58 13.87 18.39 15.80 15.32
Return On long Term Funds (%) 24.24 25.04 16.34 17.50 23.94 22.56 21.58
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 0.75 0.73 0.72 0.76 0.96 0.96 0.89
LIQUIDITY RATIOS
Current Ratio 4.95 4.48 4.76 4.54 4.81 3.89 4.47
Current Ratio (Inc. ST Loans) 4.95 4.48 4.76 4.54 4.81 3.89 4.47
Quick Ratio 4.89 4.44 4.75 4.51 4.81 3.88 4.42
Inventory Turnover Ratio 39.02 33.30 24.88 22.23 30.75 25.30 18.94
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 25.64 39.22 31.44 33.72 21.93 27.22 17.56
Dividend payout Ratio (Cash Profit) 22.98 34.82 25.61 26.05 17.48 20.85 13.94
Earning Retention Ratio 74.36 59.75 71.02 67.28 78.07 73.04 82.44
Cash Earnings Retention Ratio 77.02 64.37 76.05 74.56 82.52 79.30 86.06
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 539.27 945.17 602.83 1,595.76 1,099.59 3,749.51 468.35
Fin. Charges Cov.Ratio (Post Tax) 447.91 755.33 485.83 1,327.90 887.31 2,824.28 354.62
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.26 0.38 0.02 1.74 0.00 0.00 0.00
Exports as percent of Total Sales 90.26 92.14 93.42 94.05 99.38 96.76 101.97
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 0.75 0.73 0.72 0.76 0.96 0.96 0.89
Bonus Component In Equity Capital (%) 80.34 80.34 80.34 80.43 80.80 81.06 81.20
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 4,290.98 4,277.08 4,349.78 4,508.05 4,422.89 4,578.88 4,612.85
EV / Net Sales (X) 2.66 2.97 3.37 3.62 3.61 4.35 5.34
EV / EBITDA (X) 7.23 7.54 12.03 12.40 11.15 14.33 17.44
MarketCap / Sales (X) 3.10 3.48 3.87 4.02 4.09 4.76 5.79
Retention Ratios (%) 74.36 60.78 68.56 66.28 78.07 72.78 82.44
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.11 3.56 3.97 4.11 4.16 4.83 5.87
Earning Yield (%) 0.09 0.08 0.05 0.05 0.05 0.04 0.03
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 55.20 56.30 56.30 56.20 56.18 55.98 55.80
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 0.10 0.00 0.14 0.39
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 2,508.90 2,287.60 2,061.00 1,774.20 1,787.88 1,532.34 1,266.35
Loan Funds
Secured Loans 325.30 241.00 161.10 179.20 120.37 5.82 0.04
Unsecured Loans 0.00 0.00 4.00 3.60 7.59 0.00 0.28
Minority Interest -1.90 0.30 2.60 6.70 12.23 0.00 0.00
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 2,887.50 2,585.20 2,285.00 2,020.00 1,984.26 1,594.29 1,322.86
USES OF FUNDS
Fixed Assets
Gross Block 1,082.00 1,237.10 1,146.50 1,063.40 1,158.30 632.74 592.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 439.60 395.50 406.20 369.80 296.16 257.11
Net Block 1,082.00 797.50 751.00 657.20 788.51 336.57 335.39
Capital Work in Progress 0.00 51.50 26.50 10.00 9.61 7.09 22.84
Investments 54.50 142.80 195.70 159.80 101.15 92.54 98.28
Net Current Assets
Current Assets, Loans and Advances 2,752.70 2,440.80 2,163.20 1,903.80 1,679.30 1,510.36 1,153.49
Less : Current Liabilities and Provisions 1,001.70 847.40 851.40 710.80 594.31 352.27 287.14
Total Net Current Assets 1,751.00 1,593.40 1,311.80 1,193.00 1,085.00 1,158.09 866.35
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 2,887.50 2,585.20 2,285.00 2,020.00 1,984.26 1,594.29 1,322.86
Note :
Book Value of Unquoted Investments 0.00 29.80 103.20 80.80 67.54 52.50 37.30
Market Value of Quoted Investments 0.00 113.00 92.50 79.00 33.61 40.17 61.00
Contingent liabilities 0.00 87.40 736.90 658.50 258.49 373.78 123.37
Number of Equity shares outstanding 11.04 11.26 11.26 11.25 11.24 11.20 11.16
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 55.20 56.30 56.30 56.24 56.18 55.98 55.80
Share Application Money 0.00 0.00 0.00 0.13 0.00 0.14 0.39
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,181.30 2,005.10 1,825.90 1,626.77 1,524.43 1,329.83 1,110.83
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 2,236.50 2,061.40 1,882.20 1,683.14 1,580.61 1,385.95 1,167.02
USES OF FUNDS
Fixed Assets
Gross Block 266.40 254.40 255.60 282.53 308.61 312.93 311.84
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Block 266.40 254.40 255.60 282.53 308.61 312.93 311.84
Capital Work in Progress 75.50 46.40 16.30 1.53 3.28 3.50 22.76
Investments 537.90 576.90 553.00 537.77 479.64 184.74 205.68
Net Current Assets
Current Assets, Loans and Advances 1,700.30 1,523.40 1,338.40 1,104.88 1,049.33 1,116.90 843.75
Less : Current Liabilities and Provisions 343.60 339.70 281.10 243.57 260.24 232.12 217.01
Total Net Current Assets 1,356.70 1,183.70 1,057.30 861.31 789.09 884.79 626.74
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,236.50 2,061.40 1,882.20 1,683.14 1,580.61 1,385.95 1,167.02
Note :
Book Value of Unquoted Investments 0.00 576.90 553.00 0.00 446.03 144.70 144.70
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 33.61 40.17 61.00
Contingent liabilities 1,146.20 1,032.00 1,412.80 696.38 241.16 156.46 121.02
Number of Equity shares outstanding 11.05 11.26 11.26 11.25 11.24 11.20 11.16
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 4,617.50 3,917.50 3,606.50 3,102.10 2,735.93 2,206.43 1,873.06
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 14.10 -20.10 -11.00 0.60 16.75 0.00 0.00
Total Income 4,631.60 3,897.40 3,595.50 3,102.70 2,752.69 2,206.43 1,873.06
EXPENDITURE :
Raw Materials 393.60 327.20 285.20 188.10 29.11 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.58 0.00 0.00
Power and Fuel Cost 0.00 24.50 23.00 23.60 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 24.50 23.00 23.60 0.00 0.00 0.00
Employee Cost 2,537.40 2,187.70 2,049.00 1,812.50 1,675.60 1,367.78 1,140.60
Selling and Administration Expenses 0.00 0.00 22.80 21.70 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 2,931.00 2,563.90 2,403.00 2,069.50 1,705.29 1,367.78 1,140.60
Profit before Interest, Depreciation and Tax 1,114.60 1,257.50 1,163.70 1,152.20 1,164.06 634.10 592.80
Interest and Financial Charges 32.60 20.40 17.20 88.80 5.76 1.37 0.29
Profit before Depreciation and Tax 1,082.00 1,237.10 1,146.50 1,063.40 1,158.30 632.74 592.51
Depreciation 111.40 105.20 95.30 16.40 71.28 72.00 63.55
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 621.20 543.40 448.30 426.60 462.83 369.01 327.73
Tax 142.70 138.00 104.50 101.10 109.63 103.01 96.67
Profit After Tax 478.50 405.40 343.80 325.50 353.20 266.00 231.06
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. 478.50 405.40 343.80 325.50 353.20 266.00 231.06
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 476.60 1,565.60 1,224.20 1,186.80 932.02 666.16 482.01
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 189.70 74.50 162.40 89.82 55.93 50.19
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 0.00 29.80 103.20 80.80 67.54 52.50 37.30
Extraordinary Items -3.50 -5.00 -26.10 -9.30 0.00 0.00 -1.81
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,614.90 1,439.70 1,292.00 1,245.56 1,294.01 1,224.49 1,051.56
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,614.90 1,439.70 1,292.00 1,245.56 1,294.01 1,224.49 1,051.56
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 20.80 20.00 19.50 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 20.80 20.00 19.50 0.00 0.00 0.00 0.00
Employee Cost 754.60 675.80 652.00 630.31 643.94 571.65 499.47
Selling and Administration Expenses 4.30 5.50 0.30 21.70 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 800.50 721.30 691.30 652.01 643.94 571.65 499.47
Profit before Interest, Depreciation and Tax 267.50 255.00 256.20 282.76 309.12 313.29 311.93
Interest and Financial Charges 1.10 0.60 0.60 0.23 0.51 0.36 0.09
Profit before Depreciation and Tax 266.40 254.40 255.60 282.53 308.61 312.93 311.84
Depreciation 50.90 50.80 54.00 68.80 61.81 64.87 56.32
Profit Before Tax 541.20 526.00 287.00 287.30 343.05 331.50 261.40
Tax 100.50 124.20 50.10 53.85 71.89 76.59 77.06
Profit After Tax 440.70 401.80 236.90 233.45 271.16 254.91 184.34
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 1,506.60 1,260.50 935.30 780.07 271.16 485.72 294.71
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 99.10 125.50 74.50 78.74 70.96 53.23 41.84
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 0.00 576.90 553.00 0.00 446.03 144.70 144.70
Extraordinary Items -4.90 10.20 -20.10 -7.16 0.00 0.00 -1.81
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 349.22 96.18 330.69 118.29 72.18 37.06 35.26
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 234.90 159.77 207.99 98.47 104.11 93.05 49.66
Adjustments :
Depreciation 0.00 0.00 43.57 46.56 36.55 25.66 18.56
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 -3.31 -5.48 -9.55 -0.05 0.00
P/L on Sales of Assets 0.00 0.00 0.76 0.12 -0.37 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 -0.83 -1.38 -0.05 0.32
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 15.93 -38.48 -54.75 -38.03 -31.16
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 -17.77 0.53 -15.73 0.86 -3.33
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 3.12 4.03 3.72 1.48 0.89
Direct Taxes Paid 0.00 0.00 -40.79 -40.12 -23.63 -16.95 -18.98
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 -19.57 -3.18 -0.64 -0.88 -0.96
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 123.89 93.34 125.94 154.84 58.99 84.73 31.02
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -35.12 -94.89 -140.04 -70.64 -34.03
Sale of Fixed Assets 0.00 0.00 0.38 0.48 0.97 0.12 0.26
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 -150.31 0.00 -203.10 -6.70 -23.79
Sale of Investments 0.00 0.00 3.31 204.93 16.76 7.96 17.53
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 13.87 11.81 4.36 1.04 0.40
Dividend Received 0.00 0.00 -3.31 -5.48 -9.55 -0.05 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 -2.61 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 -36.71 -33.42 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 -4.90 -49.88 -339.92 85.28 -321.19 -68.10 -39.63
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 8.67 25.23 19.64 5.86
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 -0.80
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 -7.88 -7.19 -3.92 -2.56
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 -3.12 0.00 0.00 0.00 0.00
Others -29.35 -14.95 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -29.35 -14.95 -22.83 -30.89 307.06 17.61 11.59
Net Inc./(Dec.) in Cash and Cash Equivalent 103.53 33.34 -235.06 212.40 45.50 35.10 3.26
Cash and Cash Equivalents at End of the year 452.76 129.52 95.63 330.69 117.68 72.17 38.52
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 651.60 491.60 439.58 578.45 422.72 387.60 292.34
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 526.00 287.00 0.00 343.05 331.50 261.40 222.84
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 239.90 235.70 0.00 213.75 144.00 142.91 111.55
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 -12.20 -29.70 0.00 -303.27 33.28 -86.79 1.09
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 -189.10 -73.70 0.00 -72.38 -47.23 -39.36 -31.27
Net Cash used in Financing Activities -189.10 -73.70 0.00 -72.38 -47.23 -39.36 -31.27
Net Inc./(Dec.) in Cash and Cash Equivalent 68.40 160.00 52.05 -138.87 155.73 35.12 95.26
Cash and Cash Equivalents at End of the year 720.00 651.60 491.63 439.58 578.45 422.72 387.60
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 1,158.90 1,089.00 1,162.90 1,187.70 1,186.90 1,080.00 1,061.80
Other Income 26.40 28.20 78.90 -18.70 56.90 16.90 43.90
Stock Adjustment 0.20 -14.00 26.50 -0.80 -5.10 -6.50 -3.90
Raw Material 136.20 115.80 61.90 108.80 128.60 94.30 110.20
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 632.30 630.50 641.10 648.20 636.90 611.20 572.50
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 229.90 213.60 258.10 255.20 265.10 250.40 241.00
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 160.30 143.10 166.60 174.20 161.40 130.60 142.00
Interest 12.50 11.70 8.30 8.50 8.70 7.10 5.70
Gross Profit 174.20 159.60 237.20 147.00 209.60 140.40 180.20
Depreciation 48.70 44.30 26.10 28.00 28.80 28.50 25.70
Taxation 28.10 25.50 31.80 26.60 53.90 30.40 33.50
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 97.40 89.80 175.80 92.40 126.90 81.50 121.00
Minority Interest 1.00 0.60 0.60 -0.20 0.10 0.90 -2.80
Share Of P/L Of Associates 0.10 0.10 0.20 0.10 0.10 0.10 0.20
Net P/L After Minority Interest and Share Of Associates 98.50 90.50 176.60 92.30 127.10 82.50 118.40
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.00 55.20 55.20 56.50 56.50 56.28 56.28
EPS Before Extra Ordinary Items
Basic EPS 8.95 8.23 15.72 8.16 11.25 7.31 10.51
Diluted EPS 8.95 8.23 15.70 8.14 11.22 7.29 10.46
EPS After Extra Ordinary Items
Basic EPS 8.95 8.23 15.72 8.16 11.25 7.31 10.51
Diluted EPS 8.95 8.23 15.70 8.14 11.22 7.29 10.46
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 Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Dec 2017
Sales 403.60 372.60 410.40 413.00 407.80 383.70 377.50
Other Income 26.00 31.50 54.80 -17.10 101.70 22.70 82.60
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 197.10 197.40 191.50 190.30 190.10 182.70 170.60
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 92.90 99.00 99.90 104.00 117.10 108.20 102.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 113.60 76.20 119.00 118.70 100.60 92.80 104.70
Interest 4.30 3.10 0.30 0.20 0.40 0.20 0.10
Gross Profit 135.30 104.60 173.50 101.40 201.90 115.30 187.20
Depreciation 25.70 22.50 12.90 12.20 12.40 13.40 13.00
Taxation 21.10 14.10 24.30 15.50 38.00 22.70 40.60
Net Profit / Loss 88.50 68.00 136.30 73.70 151.50 79.20 143.90
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 55.00 55.20 55.20 56.50 56.50 56.28 56.28
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 8.04 6.18 12.13 6.52 13.41 7.02 12.78
Diluted EPS 8.04 6.18 12.11 6.51 13.37 7.00 12.73
EPS After Extra Ordinary Items
Basic EPS 8.04 6.18 12.13 6.52 13.41 7.02 12.78
Diluted EPS 8.04 6.18 12.11 6.51 13.37 7.00 12.73
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 2,247.90 4,617.50 2,350.60 2,266.90 3,913.90 2,045.10 1,868.80
Other Income 54.60 134.00 60.20 73.80 151.90 73.60 78.30
Stock Adjustment -13.80 14.10 25.70 -11.60 -20.10 -15.50 -4.60
Raw Material 252.00 393.60 170.70 222.90 327.20 182.10 145.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,262.80 2,537.40 1,289.30 1,248.10 2,187.70 1,129.90 1,057.80
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 443.50 1,028.80 513.30 515.50 883.70 466.30 417.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 303.40 632.80 340.80 292.00 535.40 282.30 253.10
Interest 24.20 32.60 16.80 15.80 20.40 10.80 9.60
Gross Profit 333.80 734.20 384.20 350.00 666.90 345.10 321.80
Depreciation 93.00 111.40 54.10 57.30 105.20 53.20 52.00
Taxation 53.60 142.70 58.40 84.30 138.00 58.60 79.40
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 187.20 476.60 268.20 208.40 418.70 228.30 190.40
Minority Interest 1.60 1.40 0.40 1.00 2.30 -2.10 4.40
Share Of P/L Of Associates 0.20 0.50 0.30 0.20 -15.60 -20.00 4.40
Net P/L After Minority Interest and Share Of Associates 189.00 478.50 268.90 209.60 405.40 206.20 199.20
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.00 55.20 55.20 56.50 56.28 56.28 56.28
EPS Before Extra Ordinary Items
Basic EPS 17.18 42.43 0.00 18.57 36.00 0.00 17.70
Diluted EPS 17.18 42.36 0.00 18.52 35.85 0.00 17.62
EPS After Extra Ordinary Items
Basic EPS 17.18 42.43 0.00 18.57 36.00 0.00 17.70
Diluted EPS 17.18 42.36 0.00 18.52 35.85 0.00 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 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 Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 776.20 1,614.90 823.40 791.50 1,439.70 755.80 683.90
Other Income 57.50 162.10 37.70 124.40 192.30 115.10 77.20
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 394.50 754.60 381.80 372.80 675.80 340.40 335.40
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 191.90 429.20 203.90 225.30 389.10 199.70 189.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 189.80 431.10 237.70 193.40 374.80 215.70 159.10
Interest 7.40 1.10 0.50 0.60 0.60 0.40 0.20
Gross Profit 239.90 592.10 274.90 317.20 566.50 330.40 236.10
Depreciation 48.20 50.90 25.10 25.80 50.80 25.30 25.50
Taxation 35.20 100.50 39.80 60.70 124.20 71.70 52.50
Net Profit / Loss 156.50 440.70 210.00 230.70 401.80 243.70 158.10
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 55.00 55.20 55.20 56.50 56.28 56.28 56.28
Equity Dividend Rate 0.00 300.00 0.00 0.00 260.00 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 14.23 39.07 0.00 20.44 35.69 0.00 14.04
Diluted EPS 14.22 39.01 0.00 20.38 35.54 0.00 13.98
EPS After Extra Ordinary Items
Basic EPS 14.23 39.07 0.00 20.44 35.69 0.00 14.04
Diluted EPS 14.22 39.01 0.00 20.38 35.54 0.00 13.98