28 May 2020 | 7:41 AM
 

Motilal Oswal Financial Services Ltd. Share Price Live (BSE)
0

BSE Code: 532892 | NSE Symbol: MOTILALOFS
866.50
13.80
(1.62 %)
17 Jan 2020 | 10:51 AM
Change company
  • Open (Rs)
    853.00
  • Prev. close (Rs.)
    852.70
  • High (Rs.)
    891.80
  • Low (Rs.)
    847.00
  • 52W H (Rs.)
    855.00
  • 52W L (Rs.)
    480.40
  • Volume
    8335
  • MCap (Rs in Cr.)
    12,759.56

Motilal Oswal Financial Services 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.) 19.93 42.96 27.16 11.49 10.39 7.03 6.36
Adjusted Cash EPS (Rs.) 21.57 45.54 29.44 13.95 12.57 8.79 8.14
Reported EPS (Rs.) 20.18 42.89 24.92 11.89 10.24 2.86 7.51
Reported Cash EPS (Rs.) 21.82 45.48 27.19 14.35 12.43 4.62 9.29
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 63.13 96.04 64.09 28.74 18.26 9.46 11.44
Book Value (Excl Rev Res) Per Share (Rs.) 63.13 96.04 64.09 28.74 18.26 9.46 11.44
Book Value (Incl Rev Res) Per Share (Rs.) 63.13 96.04 64.09 28.74 18.26 9.46 11.44
Net Operating Income Per Share (Rs.) 169.05 189.60 127.43 74.20 55.07 33.06 31.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 37.34 50.65 50.29 38.72 33.16 28.62 35.75
Gross Profit Margin (%) 36.37 49.29 48.51 35.41 29.18 23.31 30.19
Net Profit Margin (%) 11.93 22.62 19.55 16.02 18.60 8.64 23.06
Adjusted Cash Margin (%) 12.73 24.00 22.10 18.36 22.72 25.92 24.98
Adjusted Return On Net Worth (%) 9.50 21.59 21.97 11.36 11.24 8.30 7.57
Reported Return On Net Worth (%) 9.62 21.56 20.15 11.77 11.08 3.37 8.95
Return On long Term Funds (%) 11.03 16.53 17.77 12.69 14.34 10.07 12.19
LEVERAGE RATIOS
Long Term Debt / Equity 1.68 1.84 2.07 1.18 0.23 0.00 0.00
Total Debt/Equity 1.68 1.84 2.60 1.65 0.61 0.00 0.00
Owners fund as % of total Source 1.68 1.84 2.60 1.65 0.61 0.00 0.00
Fixed Assets Turnover Ratio 0.30 0.37 0.36 0.36 0.47 0.38 0.39
LIQUIDITY RATIOS
Current Ratio 3.30 3.29 3.22 2.82 2.13 1.88 2.38
Current Ratio (Inc. ST Loans) 3.30 3.29 1.65 1.61 1.29 1.88 2.38
Quick Ratio 3.23 3.26 3.22 2.82 2.13 1.79 2.12
Inventory Turnover Ratio 63.13 96.04 64.09 28.74 18.26 9.46 11.44
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 51.83 17.82 11.99 33.74 34.87 81.23 32.03
Dividend payout Ratio (Cash Profit) 47.93 16.81 10.99 27.96 28.73 50.32 25.89
Earning Retention Ratio 47.52 82.20 89.00 65.07 65.61 66.97 62.15
Cash Earnings Retention Ratio 51.52 83.21 89.85 71.23 71.59 73.57 70.43
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 16.28 8.06 10.93 11.98 4.46 0.00 0.00
Financial Charges Coverage Ratio 1.79 2.64 2.28 2.49 8.39 49.70 36.31
Fin. Charges Cov.Ratio (Post Tax) 1.62 2.25 1.89 2.17 6.63 23.29 29.10
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.73 0.80 0.58 1.06 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 5.09 1.27 6.23 8.14 4.55
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 0.30 0.37 0.36 0.36 0.47 0.38 0.39
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,242.05 12,477.39 12,468.59 12,644.44 12,659.16 12,763.33 12,716.73
EV / Net Sales (X) 4.97 4.54 6.77 11.99 16.40 27.94 27.37
EV / EBITDA (X) 13.23 8.94 12.36 29.19 48.78 89.76 72.92
MarketCap / Sales (X) 5.25 4.70 7.02 12.26 16.75 28.31 27.83
Retention Ratios (%) 48.17 82.18 88.01 66.26 65.13 18.77 67.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.20 4.63 6.89 11.83 15.94 26.56 27.45
Earning Yield (%) 0.02 0.05 0.03 0.01 0.01 0.00 0.01
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.22 27.51 7.99 3.29 4.32 2.94 3.80
Adjusted Cash EPS (Rs.) 23.45 29.53 8.47 3.85 4.90 3.54 4.37
Reported EPS (Rs.) 22.12 27.11 5.97 3.29 4.32 2.84 2.67
Reported Cash EPS (Rs.) 23.36 29.13 6.45 3.85 4.90 3.45 3.24
Dividend Per Share 8.50 8.50 5.50 3.50 3.00 2.00 2.00
Operating Profit Per Share (Rs.) 33.25 43.04 8.74 6.33 7.32 3.29 4.04
Book Value (Excl Rev Res) Per Share (Rs.) 33.25 43.04 8.74 6.33 7.32 3.29 4.04
Book Value (Incl Rev Res) Per Share (Rs.) 33.25 43.04 8.74 6.33 7.32 3.29 4.04
Net Operating Income Per Share (Rs.) 83.56 93.42 9.12 7.73 9.18 5.05 4.82
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 39.79 46.07 95.87 81.93 79.69 65.27 83.84
Gross Profit Margin (%) 38.31 43.90 90.62 74.64 73.34 53.33 71.89
Net Profit Margin (%) 26.47 29.01 65.50 42.53 46.99 56.38 55.35
Adjusted Cash Margin (%) 27.35 31.53 92.18 49.40 53.13 50.05 66.89
Adjusted Return On Net Worth (%) 12.47 16.75 17.24 7.87 10.52 7.74 9.70
Reported Return On Net Worth (%) 12.42 16.51 12.89 7.87 10.52 7.49 6.82
Return On long Term Funds (%) 12.40 16.38 15.64 11.96 13.09 12.00 12.68
LEVERAGE RATIOS
Long Term Debt / Equity 0.55 0.53 0.15 0.17 0.26 0.04 0.04
Total Debt/Equity 0.55 0.53 0.53 0.59 0.77 0.33 0.26
Owners fund as % of total Source 0.55 0.53 0.53 0.59 0.77 0.33 0.26
Fixed Assets Turnover Ratio 0.32 0.58 0.13 0.11 0.15 0.10 0.11
LIQUIDITY RATIOS
Current Ratio 1.38 1.16 2.74 4.88 11.56 9.92 13.89
Current Ratio (Inc. ST Loans) 1.38 1.16 0.81 0.81 1.35 2.29 3.01
Quick Ratio 1.38 1.16 2.74 4.88 11.56 9.92 13.89
Inventory Turnover Ratio 33.25 43.04 8.74 6.33 7.32 3.29 4.04
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 38.39 25.75 41.57 106.68 69.37 69.50 74.96
Dividend payout Ratio (Cash Profit) 36.35 23.96 38.48 91.06 61.11 57.35 61.65
Earning Retention Ratio 61.77 74.63 68.91 -6.68 30.63 32.72 47.31
Cash Earnings Retention Ratio 63.79 76.37 70.66 8.94 38.89 44.16 54.25
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.16 2.97 2.92 6.36 6.45 3.58 2.37
Financial Charges Coverage Ratio 4.95 6.76 26.07 3.08 3.48 3.87 6.22
Fin. Charges Cov.Ratio (Post Tax) 4.26 5.55 20.10 2.85 3.32 3.51 4.50
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.45 0.51 0.00 0.16 0.00 0.00 0.00
Exports as percent of Total Sales 1.12 0.86 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 0.32 0.58 0.13 0.11 0.15 0.10 0.11
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 12,366.60 12,695.66 12,924.48 12,818.74 12,924.79 12,929.01 12,919.89
EV / Net Sales (X) 10.16 9.37 98.10 116.64 100.41 185.45 184.56
EV / EBITDA (X) 23.98 20.21 101.59 140.85 125.40 175.84 154.56
MarketCap / Sales (X) 10.62 9.54 98.15 117.66 100.46 185.48 184.72
Retention Ratios (%) 61.61 74.25 58.43 -6.68 30.63 30.50 25.04
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 10.51 9.40 96.31 113.60 95.62 174.04 182.19
Earning Yield (%) 0.03 0.03 0.01 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
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.57 14.51 14.45 14.22 14.02 13.82 14.52
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 0.01 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 3,038.87 2,871.39 1,771.58 1,422.29 1,280.84 1,156.48 1,203.34
Loan Funds
Secured Loans 5,114.93 5,322.94 4,646.44 1,815.26 373.48 0.08 0.00
Unsecured Loans 0.00 0.00 0.00 559.23 412.14 0.00 0.00
Minority Interest 40.79 35.06 28.53 16.15 6.29 5.08 3.04
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 8,209.16 8,243.90 6,461.00 3,827.16 2,086.76 1,175.46 1,220.90
USES OF FUNDS
Fixed Assets
Gross Block 499.15 486.04 459.96 438.30 414.01 391.36 389.90
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 197.05 186.47 169.73 146.16 113.88 84.32 78.84
Net Block 302.10 299.57 290.23 292.14 300.13 307.05 311.06
Capital Work in Progress 0.11 0.11 0.00 0.00 0.00 0.18 0.00
Investments 2,685.91 2,807.18 1,770.34 1,231.06 814.01 293.03 148.05
Net Current Assets
Current Assets, Loans and Advances 7,493.63 7,380.34 6,380.83 3,567.38 1,830.66 1,225.98 1,313.77
Less : Current Liabilities and Provisions 2,272.59 2,243.30 1,980.40 1,263.42 858.04 650.78 551.98
Total Net Current Assets 5,221.04 5,137.04 4,400.43 2,303.96 972.62 575.20 761.79
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 8,209.16 8,243.90 6,461.00 3,827.16 2,086.76 1,175.46 1,220.90
Note :
Book Value of Unquoted Investments 2,358.77 434.87 1,768.67 1,046.51 798.65 293.03 138.05
Market Value of Quoted Investments 0.00 0.00 2.13 0.00 15.84 0.00 0.00
Contingent liabilities 541.60 485.51 669.62 603.89 735.97 23.24 13.59
Number of Equity shares outstanding 14.57 14.51 14.45 14.22 14.02 13.82 14.52
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 14.57 14.51 14.45 14.22 14.02 13.82 14.52
Share Application Money 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 2,578.99 2,366.93 654.73 579.26 560.76 510.32 553.61
Loan Funds
Secured Loans 1,419.56 1,271.42 160.00 250.32 220.00 18.83 25.00
Unsecured Loans 0.00 0.00 197.59 97.74 223.14 156.08 125.30
Total 4,013.12 3,652.86 1,026.77 941.55 1,017.92 699.04 718.43
USES OF FUNDS
Fixed Assets
Gross Block 374.22 367.83 178.05 177.74 178.05 177.60 160.67
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 175.94 164.35 40.40 33.57 25.79 17.62 8.41
Net Block 198.28 203.48 137.65 144.17 152.26 159.98 152.26
Capital Work in Progress 84.09 77.64 0.00 0.00 0.00 0.18 0.00
Investments 3,094.95 3,117.93 658.41 489.72 357.37 122.12 119.69
Net Current Assets
Current Assets, Loans and Advances 2,328.92 1,877.75 363.18 387.02 556.40 463.50 481.11
Less : Current Liabilities and Provisions 1,693.12 1,623.94 132.47 79.35 48.11 46.74 34.62
Total Net Current Assets 635.80 253.81 230.71 307.67 508.29 416.76 446.48
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 4,013.12 3,652.86 1,026.77 941.55 1,017.92 699.04 718.43
Note :
Book Value of Unquoted Investments 2,909.82 2,924.48 657.07 460.32 352.03 104.80 104.07
Market Value of Quoted Investments 0.00 0.00 0.00 359.45 293.93 13.21 0.00
Contingent liabilities 1,158.82 206.57 206.40 95.38 56.58 66.80 158.64
Number of Equity shares outstanding 14.57 14.51 14.45 14.22 14.02 13.82 14.52
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 2,462.68 2,750.74 1,840.87 1,054.90 771.92 456.84 464.63
Other Income 461.64 490.69 367.91 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 2,924.32 3,241.43 2,208.78 1,054.90 771.92 456.84 464.63
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 461.64 490.69 367.91 0.00 0.00 0.00 0.00
Employee Cost 501.77 492.08 353.40 250.95 189.84 127.32 107.96
Selling and Administration Expenses 18.02 22.17 10.76 11.23 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 981.43 1,004.94 732.07 262.19 189.84 127.32 107.96
Profit before Interest, Depreciation and Tax 1,016.00 1,014.47 902.22 612.06 444.95 394.22 394.70
Interest and Financial Charges 516.85 528.43 442.26 173.77 30.94 2.86 4.80
Profit before Depreciation and Tax 499.15 486.04 459.96 438.30 414.01 391.36 389.90
Depreciation 23.95 37.49 32.84 34.94 30.67 24.26 25.86
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 388.04 828.14 501.06 230.30 195.91 57.42 160.92
Tax 94.07 205.86 141.09 61.22 52.33 17.92 51.84
Profit After Tax 293.97 622.28 359.97 169.08 143.58 39.50 109.09
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. 293.97 622.28 359.97 169.08 143.58 39.50 109.09
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 2,151.13 2,016.04 1,140.69 844.50 754.17 657.92 669.69
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 125.05 101.29 35.88 49.75 41.96 27.33 29.05
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 2,358.77 434.87 1,768.67 1,046.51 798.65 293.03 138.05
Extraordinary Items 0.00 0.00 -27.88 0.00 0.00 -55.59 18.08
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,217.27 1,355.30 131.75 109.90 128.71 69.72 70.00
Other Income 318.32 333.64 1.23 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 1,535.59 1,688.94 132.98 109.90 128.71 69.72 70.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 318.32 333.64 1.23 0.00 0.00 0.00 0.00
Employee Cost 279.06 271.34 0.48 9.04 7.57 6.53 6.31
Selling and Administration Expenses 5.53 7.01 0.00 0.18 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 602.91 611.99 1.71 9.22 7.57 6.53 6.31
Profit before Interest, Depreciation and Tax 478.50 460.71 182.93 207.26 207.63 196.61 174.12
Interest and Financial Charges 104.28 92.88 4.88 29.53 29.58 19.01 13.45
Profit before Depreciation and Tax 374.22 367.83 178.05 177.74 178.05 177.60 160.67
Depreciation 18.01 29.42 6.92 8.02 8.17 8.32 8.36
Profit Before Tax 392.18 500.02 86.35 53.46 65.32 44.90 45.40
Tax 69.87 106.75 0.05 6.72 4.83 5.59 6.65
Profit After Tax 322.31 393.27 86.30 46.75 60.49 39.31 38.75
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 1,882.06 1,696.64 129.64 109.87 120.76 99.31 101.08
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 113.26 91.61 28.58 39.74 41.41 27.32 27.86
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 2,909.82 2,924.48 657.07 460.32 352.03 104.80 104.07
Extraordinary Items -1.32 -5.80 -29.07 0.00 0.00 -1.30 -16.38
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 110.36 433.35 543.47 752.43 282.78 125.29
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 152.62 210.74 253.23 139.58 239.84 121.81
Adjustments :
Depreciation 0.00 13.13 14.19 20.27 14.85 11.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -4.59 -9.06 -5.79 -3.23 -2.42
P/L on Sales of Assets 0.00 -3.30 0.29 2.00 0.18 0.26
P/L on Sales of Invest 0.00 -1.56 -11.23 0.95 -4.01 0.46
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 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
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 0.00 -130.31 -74.79 86.33 -36.69 -141.54
Inventories 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
Loans and Advances 0.00 -129.50 -39.43 72.72 -151.27 -83.70
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) 0.00 4.53 6.78 10.52 10.44 2.19
Direct Taxes Paid 0.00 -75.07 -79.69 -52.04 -77.38 -38.70
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 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 Extraordinary Items 0.00 0.00 0.00 0.00 14.54 -8.46
Net Cash from Operating Activities 125.50 25.95 -34.45 -13.91 148.16 43.78
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -64.34 -180.59 -9.85 -32.17 -30.53
Sale of Fixed Assets 0.00 5.05 0.60 2.60 0.19 0.41
Capital WIP 0.00 0.00 0.00 0.00 0.00 2.42
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -8.31 -15.52 -18.81 -28.87 -22.07
Sale of Investments 0.00 12.44 24.04 8.30 10.77 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.90 0.17 0.35 0.19 0.48
Dividend Received 0.00 -4.59 -9.06 -5.79 -3.23 -2.42
Invest.In Subsidiaires 0.00 -10.00 -0.11 -7.50 -1.25 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 0.00 0.00
Inter Corporate 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
Net Cash used in Investing Activities 34.91 -59.66 -162.36 -19.11 -47.90 -46.88
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 0.00 0.00 108.26 0.00 145.42 -0.05
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 0.00 0.00 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 0.00 0.00
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 0.00 0.00 0.00
Dividend Paid 0.00 -20.28 -14.15 -17.72 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -4.53 -6.78 -10.52 -10.44 -2.19
Others -45.47 -3.37 -2.40 0.00 0.00 0.00
Net Cash used in Financing Activities -45.47 -133.12 86.69 -176.61 369.32 160.58
Net Inc./(Dec.) in Cash and Cash Equivalent 114.95 -166.83 -110.12 -209.62 469.58 157.48
Cash and Cash Equivalents at End of the year 225.31 266.51 433.35 542.81 747.91 282.78
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 235.45 218.37 111.62 5.69 1.54 10.16 0.62
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 391.64 496.90 85.71 53.47 65.32 44.90 45.40
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 389.75 486.73 -48.74 0.00 13.19 65.75 19.89
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 175.17 -288.87 -105.81 0.00 -0.44 9.78 11.42
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 -235.85 -180.78 48.91 0.00 -8.61 -84.16 -21.77
Net Cash used in Financing Activities -235.85 -180.78 48.91 0.00 -8.61 -84.16 -21.77
Net Inc./(Dec.) in Cash and Cash Equivalent 329.07 17.08 -105.64 105.92 4.15 -8.62 9.54
Cash and Cash Equivalents at End of the year 564.52 235.45 5.98 111.61 5.69 1.54 10.16
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 618.05 609.19 656.59 647.59 569.15 646.47 752.10
Other Income 0.16 1.99 4.45 1.03 0.34 1.33 1.95
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 143.08 129.04 128.47 128.70 125.55 119.05 130.22
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 163.70 170.70 199.62 371.66 178.84 247.94 314.71
Provisions Made 50.71 0.00 0.00 0.00 102.05 0.00 0.00
Operating Profit 311.27 309.45 328.50 147.23 264.76 279.48 307.17
Interest 124.55 123.96 130.98 125.17 130.09 130.49 103.84
Gross Profit 136.17 187.48 201.97 23.09 32.96 150.32 205.28
Depreciation 9.96 9.49 6.00 5.95 5.97 6.04 11.38
Taxation -16.10 45.95 47.72 -18.27 23.92 40.68 46.31
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 142.31 132.04 148.25 35.41 3.07 103.60 147.59
Minority Interest 0.06 -3.15 -3.31 -0.15 -0.34 -0.53 -0.75
Share Of P/L Of Associates -0.02 0.53 1.13 4.64 1.46 0.76 1.01
Net P/L After Minority Interest and Share Of Associates 142.35 129.42 146.07 39.90 4.19 103.83 147.85
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.73 14.60 14.57 14.56 14.56 14.51 14.51
EPS Before Extra Ordinary Items
Basic EPS 9.73 8.88 9.67 3.73 0.29 7.95 10.21
Diluted EPS 9.59 8.66 9.42 3.70 0.28 7.84 10.05
EPS After Extra Ordinary Items
Basic EPS 9.73 8.88 9.67 3.73 0.29 7.95 10.21
Diluted EPS 9.59 8.66 9.42 3.70 0.28 7.84 10.05
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 Mar 2018
Sales 357.95 282.92 383.42 330.89 311.50 278.20 26.95
Other Income 8.86 8.85 8.37 7.77 5.60 9.68 0.14
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 81.37 74.89 75.17 71.45 66.78 65.66 2.71
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 109.76 104.42 114.30 141.50 176.66 108.13 3.71
Provisions Made 1.94 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 166.82 103.61 193.95 117.94 68.06 104.41 20.53
Interest 31.94 27.88 23.07 26.24 27.34 27.63 6.68
Gross Profit 141.80 84.58 179.25 99.47 46.32 86.46 13.99
Depreciation 7.40 7.25 4.42 4.35 4.52 4.71 1.66
Taxation -17.76 14.23 19.58 12.55 18.61 19.14 0.91
Net Profit / Loss 152.16 63.10 155.25 82.57 22.72 61.76 11.42
Extra Ordinary Item 0.00 0.00 0.00 0.00 -0.47 -0.85 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.73 14.60 14.57 14.56 14.56 14.51 14.51
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 10.40 4.33 10.13 6.64 -0.08 5.03 0.79
Diluted EPS 10.25 4.22 9.87 6.58 -0.08 4.96 0.78
EPS After Extra Ordinary Items
Basic EPS 10.40 4.33 10.13 6.64 -0.08 5.03 0.79
Diluted EPS 10.25 4.22 9.87 6.58 -0.08 4.96 0.78
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 1,227.23 2,462.68 1,304.18 1,185.22 2,747.94 1,480.73 1,265.80
Other Income 2.15 5.55 5.48 0.70 21.74 5.72 15.93
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 272.12 501.77 257.17 244.60 500.13 259.49 240.64
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 321.43 1,041.27 571.28 342.64 969.88 563.74 404.64
Provisions Made 63.68 0.00 0.00 154.82 0.00 0.00 0.00
Operating Profit 633.68 919.64 475.73 597.98 1,277.93 657.50 620.52
Interest 248.50 516.85 256.15 260.58 495.59 236.78 258.81
Gross Profit 323.65 408.34 225.06 183.28 804.08 426.44 377.64
Depreciation 19.45 23.95 11.95 12.00 37.49 21.10 16.39
Taxation 29.86 94.07 29.45 64.60 224.61 111.44 113.17
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 274.34 290.32 183.66 106.68 541.98 293.90 248.08
Minority Interest -3.08 -4.34 -3.46 -0.87 -9.78 -1.50 -8.27
Share Of P/L Of Associates 0.51 7.98 5.77 2.22 9.06 3.50 5.55
Net P/L After Minority Interest and Share Of Associates 271.77 293.96 185.97 108.03 541.26 295.90 245.36
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.73 14.57 14.57 14.56 14.51 14.51 14.47
EPS Before Extra Ordinary Items
Basic EPS 18.59 20.01 0.00 7.44 37.40 0.00 16.97
Diluted EPS 18.31 19.47 0.00 7.34 36.81 0.00 16.73
EPS After Extra Ordinary Items
Basic EPS 18.59 20.01 0.00 7.44 37.40 0.00 16.97
Diluted EPS 18.31 19.47 0.00 7.34 36.81 0.00 16.73
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 640.86 1,217.27 714.31 589.35 219.97 104.74 115.23
Other Income 17.72 31.42 16.14 15.28 3.38 0.36 3.03
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 156.26 279.06 146.62 132.44 10.66 5.41 5.25
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 212.46 453.84 255.80 284.44 11.52 6.67 4.85
Provisions Made 3.67 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 272.14 484.37 311.89 172.47 197.79 92.66 105.13
Interest 59.82 104.28 49.31 54.97 32.19 14.10 18.09
Gross Profit 226.37 411.51 278.72 132.78 168.98 78.92 90.07
Depreciation 14.64 18.01 8.77 9.24 6.53 3.33 3.20
Taxation -3.54 69.87 32.13 37.75 32.76 13.30 19.47
Net Profit / Loss 215.27 322.31 237.82 84.47 129.69 62.29 67.40
Extra Ordinary Item 0.00 -1.32 0.00 -1.32 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 14.73 14.57 14.57 14.56 14.51 14.51 14.47
Equity Dividend Rate 0.00 850.00 0.00 0.00 850.00 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 14.72 21.82 0.00 4.94 8.96 0.00 4.66
Diluted EPS 14.51 21.23 0.00 4.88 8.82 0.00 4.60
EPS After Extra Ordinary Items
Basic EPS 14.72 21.82 0.00 4.94 8.96 0.00 4.66
Diluted EPS 14.51 21.23 0.00 4.88 8.82 0.00 4.60