12 Dec 2019 | 2:54 PM
 

MindTree Ltd. Share Price Live (BSE)
0

BSE Code: 532819 | NSE Symbol: MINDTREE
753.20
-2.35
(-0.31 %)
12 Dec 2019 | 02:41 PM
Change company
  • Open (Rs)
    763.00
  • Prev. close (Rs.)
    755.55
  • High (Rs.)
    764.95
  • Low (Rs.)
    744.00
  • 52W H (Rs.)
    996.50
  • 52W L (Rs.)
    652.50
  • Volume
    15751
  • MCap (Rs in Cr.)
    12,395.57

MindTree 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.) 45.92 34.78 24.91 32.93 64.05 108.13 81.69
Adjusted Cash EPS (Rs.) 55.91 45.24 35.97 42.81 76.21 127.54 96.71
Reported EPS (Rs.) 45.92 34.78 24.91 32.93 64.05 108.13 81.69
Reported Cash EPS (Rs.) 55.91 45.24 35.97 42.81 76.21 127.54 96.71
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 64.82 45.17 41.93 48.93 84.70 146.32 108.92
Book Value (Excl Rev Res) Per Share (Rs.) 64.82 45.17 41.93 48.93 84.70 146.32 108.92
Book Value (Incl Rev Res) Per Share (Rs.) 64.82 45.17 41.93 48.93 84.70 146.32 108.92
Net Operating Income Per Share (Rs.) 427.58 333.25 311.64 278.51 425.39 727.18 568.63
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.16 13.55 13.45 17.56 19.91 20.12 19.15
Gross Profit Margin (%) 12.82 10.41 9.90 14.02 17.05 17.45 16.51
Net Profit Margin (%) 10.73 10.43 7.99 11.82 15.05 14.63 14.15
Adjusted Cash Margin (%) 12.91 13.11 11.42 15.10 17.50 17.25 16.75
Adjusted Return On Net Worth (%) 22.80 20.79 16.24 22.87 26.64 27.47 25.82
Reported Return On Net Worth (%) 22.80 20.79 16.24 22.87 26.64 27.47 25.82
Return On long Term Funds (%) 29.93 27.68 22.26 30.58 34.29 35.21 32.27
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 0.11 0.04 0.02 0.00 0.00 0.02
Owners fund as % of total Source 0.00 0.11 0.04 0.02 0.00 0.00 0.02
Fixed Assets Turnover Ratio 2.21 1.91 2.05 2.09 1.95 2.03 2.02
LIQUIDITY RATIOS
Current Ratio 2.73 2.94 2.46 2.27 2.39 2.57 2.69
Current Ratio (Inc. ST Loans) 2.73 1.58 1.93 2.06 2.39 2.57 2.40
Quick Ratio 2.68 2.90 2.37 2.22 2.32 2.48 2.59
Inventory Turnover Ratio 64.82 45.17 41.93 48.93 84.70 146.32 108.92
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 28.94 30.55 47.89 45.04 31.97 27.08 17.03
Dividend payout Ratio (Cash Profit) 23.77 23.48 33.17 34.65 26.87 22.96 14.38
Earning Retention Ratio 71.06 69.45 52.11 54.96 68.03 72.92 82.97
Cash Earnings Retention Ratio 76.23 76.52 66.83 65.35 73.13 77.04 85.62
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.41 0.16 0.06 0.00 0.00 0.06
Financial Charges Coverage Ratio 397.86 55.07 39.78 56.56 7,927.00 1,649.00 487.40
Fin. Charges Cov.Ratio (Post Tax) 317.62 44.88 32.64 45.89 6,382.00 1,330.25 402.70
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 2.21 1.91 2.05 2.09 1.95 2.03 2.02
Bonus Component In Equity Capital (%) 89.74 89.91 89.91 90.02 80.23 60.80 61.09
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,141.01 12,068.31 12,146.41 12,164.01 12,020.91 12,278.81 12,272.01
EV / Net Sales (X) 1.73 2.21 2.32 2.60 3.37 4.05 5.20
EV / EBITDA (X) 10.52 12.97 15.99 13.44 15.16 18.62 25.18
MarketCap / Sales (X) 1.77 2.27 2.37 2.65 3.48 4.09 5.25
Retention Ratios (%) 71.06 69.45 52.11 54.96 68.03 72.92 82.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.76 2.26 2.42 2.70 1.77 1.04 1.32
Earning Yield (%) 0.06 0.05 0.03 0.04 0.09 0.14 0.11
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 45.92 38.12 26.54 36.05 63.81 108.23 81.59
Adjusted Cash EPS (Rs.) 55.91 47.59 36.68 43.85 75.96 127.63 96.62
Reported EPS (Rs.) 45.92 38.12 26.54 36.05 63.81 108.23 81.59
Reported Cash EPS (Rs.) 55.91 47.59 36.68 43.85 75.96 127.63 96.62
Dividend Per Share 33.00 11.00 10.00 16.00 17.00 25.00 12.00
Operating Profit Per Share (Rs.) 64.82 47.35 42.76 48.32 84.36 146.46 108.82
Book Value (Excl Rev Res) Per Share (Rs.) 64.82 47.35 42.76 48.32 84.36 146.46 108.82
Book Value (Incl Rev Res) Per Share (Rs.) 64.82 47.35 42.76 48.32 84.36 146.46 108.82
Net Operating Income Per Share (Rs.) 427.58 324.84 299.93 259.65 423.66 727.18 568.63
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.15 14.57 14.25 18.61 19.91 20.14 19.13
Gross Profit Margin (%) 12.82 11.66 10.87 15.60 17.04 17.47 16.49
Net Profit Margin (%) 10.73 11.73 8.84 13.88 15.06 14.88 14.34
Adjusted Cash Margin (%) 12.91 14.14 12.09 16.53 17.51 17.27 16.74
Adjusted Return On Net Worth (%) 22.80 22.01 17.02 25.03 26.57 27.49 25.79
Reported Return On Net Worth (%) 22.80 22.01 17.02 25.03 26.57 27.49 25.79
Return On long Term Funds (%) 29.92 28.56 23.02 31.99 34.16 35.23 32.24
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 0.11 0.04 0.02 0.00 0.00 0.02
Owners fund as % of total Source 0.00 0.11 0.04 0.02 0.00 0.00 0.02
Fixed Assets Turnover Ratio 2.18 1.82 1.95 1.95 1.94 2.03 2.02
LIQUIDITY RATIOS
Current Ratio 2.72 3.01 2.52 2.08 2.38 2.57 2.69
Current Ratio (Inc. ST Loans) 2.72 1.58 1.98 1.89 2.38 2.57 2.39
Quick Ratio 2.68 2.96 2.43 2.00 2.30 2.48 2.59
Inventory Turnover Ratio 64.82 47.35 42.76 48.32 84.36 146.46 108.82
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 23.93 23.81 37.64 29.12 26.65 23.07 14.66
Dividend payout Ratio (Cash Profit) 19.66 19.07 27.24 23.94 22.38 19.56 12.38
Earning Retention Ratio 76.07 76.19 62.36 70.88 73.35 76.93 85.34
Cash Earnings Retention Ratio 80.34 80.93 72.76 76.06 77.62 80.44 87.62
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.39 0.15 0.06 0.00 0.00 0.06
Financial Charges Coverage Ratio 397.83 57.52 40.51 3,015.67 7,895.00 1,650.00 487.00
Fin. Charges Cov.Ratio (Post Tax) 317.59 47.43 33.27 2,453.67 6,361.00 1,331.25 402.30
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 96.77 97.26 92.01 98.09 97.20 97.27 95.75
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 2.18 1.82 1.95 1.95 1.94 2.03 2.02
Bonus Component In Equity Capital (%) 89.74 89.91 89.91 90.02 80.23 60.80 61.09
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,142.51 12,072.91 12,150.41 12,204.81 12,030.31 12,279.71 12,273.41
EV / Net Sales (X) 1.73 2.27 2.41 2.80 3.39 4.05 5.20
EV / EBITDA (X) 10.52 12.49 15.70 13.49 15.24 18.61 25.20
MarketCap / Sales (X) 1.77 2.33 2.46 2.85 3.49 4.09 5.25
Retention Ratios (%) 76.07 76.19 62.36 70.88 73.35 76.93 85.34
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.76 2.32 2.51 2.90 1.78 1.04 1.32
Earning Yield (%) 0.06 0.05 0.04 0.05 0.08 0.14 0.11
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 164.20 163.90 168.00 167.80 83.70 41.70 41.50
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 0.40 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 3,141.90 2,577.50 2,409.10 2,247.10 1,928.70 1,598.80 1,272.20
Loan Funds
Secured Loans 0.00 300.00 97.80 41.50 0.00 0.00 21.70
Unsecured Loans 0.50 0.90 1.30 1.80 2.30 2.70 3.20
Minority Interest 0.00 0.00 0.00 0.00 0.00 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 3,306.60 3,042.30 2,676.20 2,458.20 2,015.10 1,643.20 1,338.60
USES OF FUNDS
Fixed Assets
Gross Block 1,768.50 1,670.70 1,639.90 1,668.00 992.10 705.70 636.80
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 801.60 713.90 617.90 506.00 436.60 362.10 377.90
Net Block 966.90 956.80 1,022.00 1,162.00 555.50 343.60 258.90
Capital Work in Progress 29.70 9.20 19.20 23.20 35.40 49.60 57.10
Investments 803.60 726.40 592.70 232.80 535.10 533.50 425.70
Net Current Assets
Current Assets, Loans and Advances 2,378.80 2,044.10 1,756.70 1,858.90 1,528.90 1,172.70 949.30
Less : Current Liabilities and Provisions 872.40 694.20 714.40 818.70 639.80 456.20 352.40
Total Net Current Assets 1,506.40 1,349.90 1,042.30 1,040.20 889.10 716.50 596.90
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 3,306.60 3,042.30 2,676.20 2,458.20 2,015.10 1,643.20 1,338.60
Note :
Book Value of Unquoted Investments 93.60 99.60 61.80 26.20 70.90 40.80 40.80
Market Value of Quoted Investments 710.00 626.80 530.90 206.60 479.00 508.20 393.40
Contingent liabilities 376.90 159.60 138.80 176.30 142.20 734.40 510.80
Number of Equity shares outstanding 16.42 16.39 16.80 16.78 8.37 4.17 4.15
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 164.20 163.90 168.00 167.80 83.70 41.70 41.50
Share Application Money 0.00 0.00 0.00 0.00 0.40 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 3,141.80 2,674.20 2,452.10 2,248.60 1,927.10 1,599.20 1,272.20
Loan Funds
Secured Loans 0.00 300.00 94.20 40.00 0.00 0.00 21.70
Unsecured Loans 0.50 0.90 1.30 1.80 2.30 2.70 3.20
Total 3,306.50 3,139.00 2,715.60 2,458.20 2,013.50 1,643.60 1,338.60
USES OF FUNDS
Fixed Assets
Gross Block 1,768.30 1,419.60 1,379.90 935.50 898.00 705.70 636.80
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 801.60 704.20 611.10 495.90 435.40 362.10 377.90
Net Block 966.70 715.40 768.80 439.60 462.60 343.60 258.90
Capital Work in Progress 29.70 9.20 19.20 23.20 35.40 49.60 57.10
Investments 805.20 1,073.80 890.50 1,115.30 645.60 534.90 427.10
Net Current Assets
Current Assets, Loans and Advances 2,377.40 2,007.00 1,718.00 1,698.40 1,502.50 1,171.60 947.90
Less : Current Liabilities and Provisions 872.50 666.40 680.90 818.30 632.60 456.10 352.40
Total Net Current Assets 1,504.90 1,340.60 1,037.10 880.10 869.90 715.50 595.50
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 3,306.50 3,139.00 2,715.60 2,458.20 2,013.50 1,643.60 1,338.60
Note :
Book Value of Unquoted Investments 95.20 447.00 359.60 925.30 181.40 42.20 42.20
Market Value of Quoted Investments 710.00 626.80 530.90 206.60 479.00 508.20 393.40
Contingent liabilities 299.70 110.30 288.20 120.90 98.70 735.30 517.20
Number of Equity shares outstanding 16.42 16.39 16.80 16.78 8.37 4.17 4.15
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 7,021.50 5,462.80 5,236.40 4,673.00 3,561.90 3,031.60 2,361.80
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 7,021.50 5,462.80 5,236.40 4,673.00 3,561.90 3,031.60 2,361.80
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 30.20 28.90 31.30 31.60 0.00 0.00 0.00
Other Manufacturing Expenses 30.20 28.90 31.30 31.60 0.00 0.00 0.00
Employee Cost 4,421.20 3,564.10 3,412.50 2,799.10 2,074.70 1,782.00 1,427.40
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 4,481.60 3,621.90 3,475.10 2,862.30 2,074.70 1,782.00 1,427.40
Profit before Interest, Depreciation and Tax 1,771.40 1,687.60 1,659.00 1,684.00 992.20 706.10 637.80
Interest and Financial Charges 2.90 16.90 19.10 16.00 0.10 0.40 1.00
Profit before Depreciation and Tax 1,768.50 1,670.70 1,639.90 1,668.00 992.10 705.70 636.80
Depreciation 164.10 171.50 185.80 165.80 101.80 80.90 62.40
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 986.80 742.30 554.90 723.10 690.80 578.30 424.00
Tax 232.70 172.20 136.30 170.60 154.50 127.50 84.70
Profit After Tax 754.10 570.10 418.60 552.50 536.30 450.80 339.30
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. 754.10 570.10 418.60 552.50 536.30 450.80 339.30
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 3,272.00 2,700.80 2,407.60 2,237.90 1,743.50 1,374.40 1,015.30
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 180.50 148.80 167.90 209.50 142.40 104.10 49.70
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 93.60 99.60 61.80 26.20 70.90 40.80 40.80
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 7,021.50 5,325.00 5,039.60 4,356.50 3,547.40 3,031.60 2,361.80
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 7,021.50 5,325.00 5,039.60 4,356.50 3,547.40 3,031.60 2,361.80
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 30.20 28.90 31.30 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 30.20 28.90 31.30 0.00 0.00 0.00 0.00
Employee Cost 4,421.10 3,394.90 3,243.80 2,576.60 2,064.60 1,782.00 1,427.40
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 4,481.50 3,452.70 3,306.40 2,576.60 2,064.60 1,782.00 1,427.40
Profit before Interest, Depreciation and Tax 1,771.20 1,436.40 1,399.00 935.80 898.10 706.10 637.80
Interest and Financial Charges 2.90 16.80 19.10 0.30 0.10 0.40 1.00
Profit before Depreciation and Tax 1,768.30 1,419.60 1,379.90 935.50 898.00 705.70 636.80
Depreciation 164.10 155.20 170.30 130.90 101.70 80.90 62.40
Profit Before Tax 986.70 794.30 584.40 773.50 687.70 578.70 423.60
Tax 232.70 169.40 138.40 168.60 153.40 127.50 84.70
Profit After Tax 754.00 624.90 446.00 604.90 534.30 451.20 338.90
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 3,271.90 2,784.60 2,436.60 2,171.50 1,738.10 1,371.00 1,011.50
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 142.70 123.40 135.30 143.70 113.30 86.10 41.60
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 95.20 447.00 359.60 925.30 181.40 42.20 42.20
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 45.60 40.00 45.55 68.34 76.80 26.21
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 261.50 130.40 254.68 60.39 111.83 89.57
Adjustments :
Depreciation 69.50 71.20 65.18 56.96 35.60 24.44
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 -0.10 -0.10 0.06 -1.89 -0.06 0.05
P/L on Sales of Invest -2.70 0.00 -1.10 -0.58 -2.53 -1.23
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 -110.52 151.88 0.13 -0.09
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 -125.20 -45.50 45.42 -33.52 -53.95 -7.39
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 21.81 -33.04 32.64 5.64
Loans and Advances 2.00 -31.40 0.06 -0.21 -3.87 -24.88
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) 0.50 0.40 2.67 16.20 5.90 3.00
Direct Taxes Paid -56.40 -53.30 -43.60 -28.69 -18.81 -4.81
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 -3.10 -14.00 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 206.30 43.30 230.17 179.80 91.37 82.01
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -48.40 -84.00 -45.73 -43.46 -218.34 -55.80
Sale of Fixed Assets 0.20 0.40 0.50 6.51 0.76 0.88
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 -879.00 -731.80 -1,044.79 -807.64 -203.21 -250.61
Sale of Investments 684.60 771.00 990.72 907.92 287.70 93.03
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 12.00 6.10 5.00 6.27 8.47 1.96
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 -25.44 -1.68
Inter Corporate Deposits 0.00 0.00 -6.15 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 -230.60 -38.30 -100.45 -222.35 -150.06 -212.22
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 40.20 1.50 0.00 101.80 95.50 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 -84.75 85.83 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.05 0.02
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 -3.82 -2.32 -2.13
Dividend Paid -17.60 -15.00 -4.58 -9.04 -8.77 -3.47
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -0.50 -0.20 -2.67 -15.86 -5.92 -3.04
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 36.50 0.20 -134.15 22.56 37.32 180.70
Net Inc./(Dec.) in Cash and Cash Equivalent 14.30 5.60 -5.22 -19.58 -21.50 50.58
Cash and Cash Equivalents at End of the year 59.90 45.60 40.33 48.76 55.30 76.80
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Cash and Cash Equivalents at Beginning of the year 326.20 246.80 190.60 366.90 117.50 123.80 58.50
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 754.00 624.90 446.00 773.50 687.70 578.70 423.60
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 630.40 606.90 652.90 405.10 597.70 322.40 266.30
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 -193.30 -246.70 -452.00 -415.80 -209.80 -224.30 -191.50
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 -522.10 -283.80 -139.90 -173.50 -137.60 -111.30 -12.50
Net Cash used in Financing Activities -522.10 -283.80 -139.90 -173.50 -137.60 -111.30 -12.50
Net Inc./(Dec.) in Cash and Cash Equivalent -71.80 76.10 56.20 -174.50 249.40 -6.30 65.30
Cash and Cash Equivalents at End of the year 254.40 322.90 246.80 192.40 366.90 117.50 123.80
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 1,914.30 1,834.20 1,839.40 1,787.20 1,755.40 1,639.50 1,464.00
Other Income 19.70 22.00 29.00 -20.00 52.40 27.90 59.10
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 1,264.70 1,253.20 1,150.40 1,114.20 1,117.10 1,039.50 930.10
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 401.40 396.90 408.70 389.70 368.40 369.00 298.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 248.20 184.10 280.30 283.30 269.90 231.00 235.50
Interest 13.80 13.00 0.00 0.00 0.10 2.80 5.80
Gross Profit 254.10 193.10 309.30 263.30 322.20 256.10 288.80
Depreciation 70.70 66.90 42.80 41.00 40.30 40.00 38.30
Taxation 48.40 33.50 68.10 31.10 75.60 57.90 68.30
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 135.00 92.70 198.40 191.20 206.30 158.20 182.20
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 135.00 92.70 198.40 191.20 206.30 158.20 182.20
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 164.60 164.50 164.20 164.20 164.20 164.00 163.90
EPS Before Extra Ordinary Items
Basic EPS 8.20 5.64 12.08 11.64 12.57 9.65 11.12
Diluted EPS 8.20 5.64 12.05 11.62 12.55 9.62 11.08
EPS After Extra Ordinary Items
Basic EPS 8.20 5.64 12.08 11.64 12.57 9.65 11.12
Diluted EPS 8.20 5.64 12.05 11.62 12.55 9.62 11.08
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017
Sales 1,914.30 1,834.20 1,839.40 1,708.10 1,594.70 1,428.10 1,344.20
Other Income 19.70 22.00 29.00 51.40 27.10 59.40 5.70
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 1,264.70 1,253.20 1,150.40 1,063.10 993.00 884.20 852.30
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 401.40 396.90 408.80 368.50 373.20 304.90 273.60
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 248.20 184.10 280.20 276.50 228.50 239.00 218.30
Interest 13.80 13.00 0.00 0.10 2.80 5.80 4.60
Gross Profit 254.10 193.10 309.20 327.80 252.80 292.60 219.40
Depreciation 70.70 66.90 42.80 36.40 35.90 34.50 37.90
Taxation 48.40 33.50 68.10 75.20 57.80 66.80 24.70
Net Profit / Loss 135.00 92.70 198.30 216.20 159.10 191.30 156.80
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 164.60 164.50 164.20 164.20 164.00 163.90 163.90
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 8.20 5.64 12.08 13.17 9.71 11.67 9.56
Diluted EPS 8.20 5.64 12.05 13.14 9.68 11.63 9.54
EPS After Extra Ordinary Items
Basic EPS 8.20 5.64 12.08 13.17 9.71 11.67 9.56
Diluted EPS 8.20 5.64 12.05 13.14 9.68 11.63 9.54
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 3,748.50 7,021.50 3,626.60 3,394.90 5,462.80 2,841.70 2,621.10
Other Income 41.70 89.30 9.00 80.30 190.20 65.00 125.20
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 2,517.90 4,421.20 2,264.60 2,156.60 3,564.10 1,824.70 1,739.40
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 798.30 1,535.80 798.40 737.40 1,158.20 574.10 584.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 432.30 1,064.50 563.60 500.90 740.50 442.90 297.60
Interest 26.80 2.90 0.00 2.90 16.90 10.40 6.50
Gross Profit 447.20 1,150.90 572.60 578.30 913.80 497.50 416.30
Depreciation 137.60 164.10 83.80 80.30 171.50 80.20 91.30
Taxation 81.90 232.70 99.20 133.50 172.20 93.60 78.60
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 227.70 754.10 389.60 364.50 570.10 323.70 246.40
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 227.70 754.10 389.60 364.50 570.10 323.70 246.40
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 164.60 164.20 164.20 164.20 163.90 163.90 163.90
EPS Before Extra Ordinary Items
Basic EPS 13.85 45.94 0.00 22.22 34.39 0.00 14.70
Diluted EPS 13.85 45.85 0.00 22.18 34.28 0.00 14.67
EPS After Extra Ordinary Items
Basic EPS 13.85 45.94 0.00 22.22 34.39 0.00 14.70
Diluted EPS 13.85 45.85 0.00 22.18 34.28 0.00 14.67
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 3,748.50 7,021.50 3,626.60 3,302.80 5,325.00 2,772.30 2,552.70
Other Income 41.70 89.30 9.00 78.50 190.10 65.10 125.00
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 2,517.90 4,421.10 2,264.50 2,056.10 3,394.90 1,736.50 1,658.40
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 798.30 1,536.00 798.50 741.70 1,153.90 578.50 575.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 432.30 1,064.40 563.60 505.00 776.20 457.30 318.90
Interest 26.80 2.90 0.00 2.90 16.80 10.40 6.40
Gross Profit 447.20 1,150.80 572.60 580.60 949.50 512.00 437.50
Depreciation 137.60 164.10 83.80 72.30 155.20 72.40 82.80
Taxation 81.90 232.70 99.20 133.00 169.40 91.50 77.90
Net Profit / Loss 227.70 754.00 389.60 375.30 624.90 348.10 276.80
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 164.60 164.20 164.20 164.20 163.90 163.90 163.90
Equity Dividend Rate 0.00 330.00 0.00 0.00 110.00 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 13.85 45.94 0.00 22.88 37.69 0.00 16.51
Diluted EPS 13.85 45.84 0.00 22.83 37.58 0.00 16.48
EPS After Extra Ordinary Items
Basic EPS 13.85 45.94 0.00 22.88 37.69 0.00 16.51
Diluted EPS 13.85 45.84 0.00 22.83 37.58 0.00 16.48