Kothari Products Live BSE/NSE | Kothari Products Fundamenta data | Kothari Products Balance sheet | Kothari Products Quarterly Results | Kothari Products Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

223.83
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,201.77
N/A
0.20

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.87
-9.74
-13.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.09
-15.20
-15.28

P:E (Median)

8 Years
5 Years
3 Years

5.79
6.00
4.43

P:BV (Average)

8 Years
5 Years
3 Years

0.41
0.38
0.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.90
2.72
1.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 286.32 511.67 -44.04% 399.38 841.47 -52.54% 511.10 592.23 -13.70% 528.10 770.41 -31.45%
Expenses 310.72 525.32 -40.85% 396.99 838.76 -52.67% 547.44 585.75 -6.54% 523.66 778.53 -32.74%
EBITDA -24.40 -13.65 - 2.39 2.71 -11.81% -36.34 6.48 - 4.44 -8.12 -
EBIDTM -8.52% -2.67% 0.60% 0.32% -7.11% 1.09% 0.84% -1.05%
Other Income 4.95 35.14 -85.91% 8.31 3.29 152.58% 91.90 27.21 237.74% 1.44 6.97 -79.34%
Interest 8.87 9.32 -4.83% 8.86 9.58 -7.52% 10.32 6.83 51.10% 6.76 5.24 29.01%
Depreciation 0.57 0.69 -17.39% 0.57 0.43 32.56% 0.56 0.58 -3.45% 0.59 0.57 3.51%
PBT -28.89 11.48 - 1.27 -4.01 - 44.68 26.28 70.02% -1.47 -6.96 -
Tax 0.62 2.65 -76.60% 0.60 -1.39 - 16.08 0.82 1,860.98% -0.69 -3.75 -
PAT -29.51 8.83 - 0.67 -2.62 - 28.60 25.46 12.33% -0.78 -3.21 -
PATM -10.31% 1.73% 0.17% -0.31% 5.60% 4.30% -0.15% -0.42%
EPS -9.90 2.96 - 0.22 -0.88 - 9.60 8.54 12.41% -0.26 -1.08 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 626.00 1,029.35 -39.18% 759.18 1,104.67 -31.28% 898.39 1,382.99 -35.04% 1,092.66 1,134.58 -3.69%
Expenses 652.40 1,034.05 -36.91% 754.03 1,099.26 -31.41% 961.13 1,521.23 -36.82% 1,080.18 1,133.50 -4.70%
EBITDA -26.40 -4.70 - 5.15 5.41 -4.81% -62.74 -138.24 - 12.48 1.08 1,055.56%
EBIDTM -4.22% -0.46% 0.68% 0.49% -6.98% -10.00% 1.14% 0.10%
Other Income 3.13 33.56 -90.67% 11.24 6.60 70.30% 116.66 30.87 277.91% 1.35 6.56 -79.42%
Interest 11.74 10.66 10.13% 11.84 12.86 -7.93% 15.91 14.17 12.28% 10.73 9.16 17.14%
Depreciation 0.80 0.92 -13.04% 0.80 0.65 23.08% 0.86 0.93 -7.53% 0.75 1.00 -25.00%
PBT -35.81 17.28 - 3.75 -1.50 - 37.15 -122.47 - 2.35 -2.52 -
Tax 0.00 3.95 -100.00% 1.28 -0.69 - 16.70 -56.30 - 0.10 -1.52 -
PAT -35.81 13.33 - 2.47 -0.81 - 20.45 -66.17 - 2.25 -1.00 -
PATM -5.72% 1.29% 0.33% -0.07% 2.28% -4.78% 0.21% -0.09%
EPS -13.58 4.43 - -0.86 0.07 - 5.58 -21.82 - 1.56 -0.56 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,724.90 2,385.05 3,229.86 4,225.42 4,351.58 4,644.88 4,648.16 4,302.65 3,953.18 3,303.34 1,350.37 Net Sales Growth -36.49% -26.16% -23.56% -2.90% -6.31% -0.07% 8.03% 8.84% 19.67% 144.62% Cost Of Goods Sold 1,704.26 2,371.36 3,183.04 4,082.20 4,147.41 4,472.51 4,432.17 3,975.98 3,675.24 3,036.35 1,276.91 Gross Profit 20.64 13.69 46.82 143.22 204.17 172.37 215.99 326.67 277.94 266.99 73.46 GP Margin 1.20% 0.57% 1.45% 3.39% 4.69% 3.71% 4.65% 7.59% 7.03% 8.08% 5.44% Total Expenditure 1,778.81 2,428.83 3,244.17 4,163.65 4,234.88 4,524.88 4,556.75 4,222.87 3,844.27 3,217.02 1,305.26 Power & Fuel Cost - 0.42 0.51 0.55 0.55 0.60 0.65 0.59 0.52 0.32 0.27 % Of Sales - 0.02% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.02% Employee Cost - 2.54 2.46 2.73 2.38 2.03 2.04 1.91 1.26 1.16 1.05 % Of Sales - 0.11% 0.08% 0.06% 0.05% 0.04% 0.04% 0.04% 0.03% 0.04% 0.08% Manufacturing Exp. - 1.17 0.85 1.15 1.02 0.82 0.71 0.64 56.46 71.08 19.70 % Of Sales - 0.05% 0.03% 0.03% 0.02% 0.02% 0.02% 0.01% 1.43% 2.15% 1.46% General & Admin Exp. - 3.73 4.26 6.24 11.19 7.96 7.62 7.18 3.43 2.74 2.60 % Of Sales - 0.16% 0.13% 0.15% 0.26% 0.17% 0.16% 0.17% 0.09% 0.08% 0.19% Selling & Distn. Exp. - 0.01 0.09 0.31 0.04 0.00 0.32 0.51 1.74 1.22 2.47 % Of Sales - 0.00% 0.00% 0.01% 0.00% 0% 0.01% 0.01% 0.04% 0.04% 0.18% Miscellaneous Exp. - 49.60 52.96 70.47 72.29 40.96 113.24 236.06 105.62 104.15 2.47 % Of Sales - 2.08% 1.64% 1.67% 1.66% 0.88% 2.44% 5.49% 2.67% 3.15% 0.17% EBITDA -53.91 -43.78 -14.31 61.77 116.70 120.00 91.41 79.78 108.91 86.32 45.11 EBITDA Margin -3.13% -1.84% -0.44% 1.46% 2.68% 2.58% 1.97% 1.85% 2.75% 2.61% 3.34% Other Income 106.60 132.71 66.45 16.95 28.71 13.71 17.74 22.97 16.65 16.15 39.28 Interest 34.81 35.98 33.14 26.22 48.32 48.19 34.12 37.90 32.80 25.18 10.46 Depreciation 2.29 2.27 2.23 2.00 1.59 1.69 1.66 1.20 1.50 0.85 0.83 PBT 15.59 50.68 16.77 50.50 95.50 83.83 73.37 63.65 91.26 76.44 73.10 Tax 16.61 16.65 -3.59 6.36 30.99 28.42 24.06 21.36 32.19 23.79 11.49 Tax Rate 106.54% 32.85% -21.41% 12.59% 32.45% 33.90% 32.79% 33.56% 35.27% 31.12% 15.72% PAT -1.02 34.03 20.36 44.14 64.51 55.41 49.31 42.29 59.07 52.65 61.61 PAT before Minority Interest -1.02 34.03 20.36 44.14 64.51 55.41 49.31 42.29 59.07 52.65 61.61 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.06% 1.43% 0.63% 1.04% 1.48% 1.19% 1.06% 0.98% 1.49% 1.59% 4.56% PAT Growth -103.58% 67.14% -53.87% -31.58% 16.42% 12.37% 16.60% -28.41% 12.19% -14.54% Unadjusted EPS -0.34 11.42 6.83 14.81 21.65 18.59 16.55 14.19 19.82 17.67 20.67

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

1,724.90

2,385.05

3,229.86

4,225.42

4,351.58

4,644.88

4,648.16

4,302.65

3,953.18

3,303.34

1,350.37

Net Sales Growth

-36.49%

-26.16%

-23.56%

-2.90%

-6.31%

-0.07%

8.03%

8.84%

19.67%

144.62%

Cost Of Goods Sold

1,704.26

2,371.36

3,183.04

4,082.20

4,147.41

4,472.51

4,432.17

3,975.98

3,675.24

3,036.35

1,276.91

Gross Profit

20.64

13.69

46.82

143.22

204.17

172.37

215.99

326.67

277.94

266.99

73.46

GP Margin

1.20%

0.57%

1.45%

3.39%

4.69%

3.71%

4.65%

7.59%

7.03%

8.08%

5.44%

Total Expenditure

1,778.81

2,428.83

3,244.17

4,163.65

4,234.88

4,524.88

4,556.75

4,222.87

3,844.27

3,217.02

1,305.26

Power & Fuel Cost

0.42

0.51

0.55

0.60

0.65

0.59

0.52

0.32

0.27

% Of Sales

0.02%

0.01%

0.02%

Employee Cost

2.54

2.46

2.73

2.38

2.03

2.04

1.91

1.26

1.16

1.05

% Of Sales

0.11%

0.08%

0.06%

0.05%

0.04%

0.03%

0.04%

0.08%

Manufacturing Exp.

1.17

0.85

1.15

1.02

0.82

0.71

0.64

56.46

71.08

19.70

% Of Sales

0.05%

0.03%

0.02%

0.01%

1.43%

2.15%

1.46%

General & Admin Exp.

3.73

4.26

6.24

11.19

7.96

7.62

7.18

3.43

2.74

2.60

% Of Sales

0.16%

0.13%

0.15%

0.26%

0.17%

0.16%

0.17%

0.09%

0.08%

0.19%

Selling & Distn. Exp.

0.01

0.09

0.31

0.04

0.00

0.32

0.51

1.74

1.22

2.47

% Of Sales

0.00%

0.01%

0.00%

0.01%

0.04%

0.18%

Miscellaneous Exp.

49.60

52.96

70.47

72.29

40.96

113.24

236.06

105.62

104.15

2.47

% Of Sales

2.08%

1.64%

1.67%

1.66%

0.88%

2.44%

5.49%

2.67%

3.15%

0.17%

EBITDA

-53.91

-43.78

-14.31

61.77

116.70

120.00

91.41

79.78

108.91

86.32

45.11

EBITDA Margin

-3.13%

-1.84%

-0.44%

1.46%

2.68%

2.58%

1.97%

1.85%

2.75%

2.61%

3.34%

Other Income

106.60

132.71

66.45

16.95

28.71

13.71

17.74

22.97

16.65

16.15

39.28

Interest

34.81

35.98

33.14

26.22

48.32

48.19

34.12

37.90

32.80

25.18

10.46

Depreciation

2.29

2.27

2.23

2.00

1.59

1.69

1.66

1.20

1.50

0.85

0.83

PBT

15.59

50.68

16.77

50.50

95.50

83.83

73.37

63.65

91.26

76.44

73.10

Tax

16.61

16.65

-3.59

6.36

30.99

28.42

24.06

21.36

32.19

23.79

11.49

Tax Rate

106.54%

32.85%

-21.41%

12.59%

32.45%

33.90%

32.79%

33.56%

35.27%

31.12%

15.72%

PAT

-1.02

34.03

20.36

44.14

64.51

55.41

49.31

42.29

59.07

52.65

61.61

PAT before Minority Interest

-1.02

34.03

20.36

44.14

64.51

55.41

49.31

42.29

59.07

52.65

61.61

Minority Interest

0.00

PAT Margin

-0.06%

1.43%

0.63%

1.04%

1.48%

1.19%

1.06%

0.98%

1.49%

1.59%

4.56%

PAT Growth

-103.58%

67.14%

-53.87%

-31.58%

16.42%

12.37%

16.60%

-28.41%

12.19%

-14.54%

Unadjusted EPS

-0.34

11.42

6.83

14.81

21.65

18.59

16.55

14.19

19.82

17.67

20.67

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 3,376.23 4,113.25 5,718.78 6,366.60 6,334.31 6,865.98 6,634.40 5,748.24 5,043.73 3,939.53 1,605.22 Net Sales Growth -27.42% -28.07% -10.18% 0.51% -7.74% 3.49% 15.42% 13.97% 28.03% 145.42% Cost Of Goods Sold 3,335.36 4,080.59 5,372.69 6,158.67 6,053.11 6,592.01 6,326.20 5,303.43 4,672.24 3,632.57 1,511.69 Gross Profit 40.87 32.66 346.09 207.93 281.20 273.97 308.20 444.81 371.49 306.96 93.53 GP Margin 1.21% 0.79% 6.05% 3.27% 4.44% 3.99% 4.65% 7.74% 7.37% 7.79% 5.83% Total Expenditure 3,447.74 4,174.62 5,576.14 6,261.05 6,151.62 6,679.55 6,478.00 5,610.00 4,897.55 3,833.17 1,551.84 Power & Fuel Cost - 0.62 0.71 0.87 0.74 0.72 0.72 0.79 0.56 0.34 0.29 % Of Sales - 0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.02% Employee Cost - 5.78 6.35 7.21 6.06 5.32 4.99 4.95 3.17 2.37 1.94 % Of Sales - 0.14% 0.11% 0.11% 0.10% 0.08% 0.08% 0.09% 0.06% 0.06% 0.12% Manufacturing Exp. - 1.66 1.44 1.70 1.31 1.00 0.77 0.69 88.66 79.33 19.72 % Of Sales - 0.04% 0.03% 0.03% 0.02% 0.01% 0.01% 0.01% 1.76% 2.01% 1.23% General & Admin Exp. - 5.25 7.27 7.62 12.12 8.77 8.56 7.86 3.87 3.50 3.29 % Of Sales - 0.13% 0.13% 0.12% 0.19% 0.13% 0.13% 0.14% 0.08% 0.09% 0.20% Selling & Distn. Exp. - 0.23 1.94 6.14 2.44 0.00 1.44 0.96 6.11 1.55 12.44 % Of Sales - 0.01% 0.03% 0.10% 0.04% 0% 0.02% 0.02% 0.12% 0.04% 0.77% Miscellaneous Exp. - 80.49 185.74 78.84 75.84 71.73 135.32 291.32 122.94 113.51 12.44 % Of Sales - 1.96% 3.25% 1.24% 1.20% 1.04% 2.04% 5.07% 2.44% 2.88% 0.15% EBITDA -71.51 -61.37 142.64 105.55 182.69 186.43 156.40 138.24 146.18 106.36 53.38 EBITDA Margin -2.12% -1.49% 2.49% 1.66% 2.88% 2.72% 2.36% 2.40% 2.90% 2.70% 3.33% Other Income 132.38 169.99 79.48 12.90 20.81 10.87 9.14 9.77 26.42 13.84 38.23 Interest 50.22 50.16 58.63 44.92 77.50 75.47 54.01 53.25 41.01 30.15 11.43 Depreciation 3.21 3.18 3.18 2.91 2.67 2.61 2.36 1.80 2.50 1.22 1.19 PBT 7.44 55.28 160.31 70.62 123.33 119.22 109.17 92.96 129.09 88.83 78.99 Tax 18.08 20.06 38.89 12.69 39.72 38.91 34.82 29.82 42.00 27.85 12.99 Tax Rate 243.01% 36.29% 24.26% 17.97% 32.21% 32.64% 31.90% 32.08% 32.54% 31.35% 16.45% PAT -10.64 35.22 121.42 57.93 83.61 80.31 74.35 63.14 87.09 60.98 66.00 PAT before Minority Interest -10.64 35.22 121.42 57.93 83.61 80.31 74.35 63.14 87.09 60.98 66.00 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.32% 0.86% 2.12% 0.91% 1.32% 1.17% 1.12% 1.10% 1.73% 1.55% 4.11% PAT Growth 0.00% -70.99% 109.60% -30.71% 4.11% 8.02% 17.75% -27.50% 42.82% -7.61% Unadjusted EPS -3.57 11.82 40.74 19.44 28.06 26.95 24.95 21.19 29.22 20.46 22.15

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

3,376.23

4,113.25

5,718.78

6,366.60

6,334.31

6,865.98

6,634.40

5,748.24

5,043.73

3,939.53

1,605.22

Net Sales Growth

-27.42%

-28.07%

-10.18%

0.51%

-7.74%

3.49%

15.42%

13.97%

28.03%

145.42%

Cost Of Goods Sold

3,335.36

4,080.59

5,372.69

6,158.67

6,053.11

6,592.01

6,326.20

5,303.43

4,672.24

3,632.57

1,511.69

Gross Profit

40.87

32.66

346.09

207.93

281.20

273.97

308.20

444.81

371.49

306.96

93.53

GP Margin

1.21%

0.79%

6.05%

3.27%

4.44%

3.99%

4.65%

7.74%

7.37%

7.79%

5.83%

Total Expenditure

3,447.74

4,174.62

5,576.14

6,261.05

6,151.62

6,679.55

6,478.00

5,610.00

4,897.55

3,833.17

1,551.84

Power & Fuel Cost

0.62

0.71

0.87

0.74

0.72

0.79

0.56

0.34

0.29

% Of Sales

0.02%

0.01%

0.02%

Employee Cost

5.78

6.35

7.21

6.06

5.32

4.99

4.95

3.17

2.37

1.94

% Of Sales

0.14%

0.11%

0.10%

0.08%

0.09%

0.06%

0.12%

Manufacturing Exp.

1.66

1.44

1.70

1.31

1.00

0.77

0.69

88.66

79.33

19.72

% Of Sales

0.04%

0.03%

0.02%

0.01%

1.76%

2.01%

1.23%

General & Admin Exp.

5.25

7.27

7.62

12.12

8.77

8.56

7.86

3.87

3.50

3.29

% Of Sales

0.13%

0.12%

0.19%

0.13%

0.14%

0.08%

0.09%

0.20%

Selling & Distn. Exp.

0.23

1.94

6.14

2.44

0.00

1.44

0.96

6.11

1.55

12.44

% Of Sales

0.01%

0.03%

0.10%

0.04%

0.02%

0.12%

0.04%

0.77%

Miscellaneous Exp.

80.49

185.74

78.84

75.84

71.73

135.32

291.32

122.94

113.51

12.44

% Of Sales

1.96%

3.25%

1.24%

1.20%

1.04%

2.04%

5.07%

2.44%

2.88%

0.15%

EBITDA

-71.51

-61.37

142.64

105.55

182.69

186.43

156.40

138.24

146.18

106.36

53.38

EBITDA Margin

-2.12%

-1.49%

2.49%

1.66%

2.88%

2.72%

2.36%

2.40%

2.90%

2.70%

3.33%

Other Income

132.38

169.99

79.48

12.90

20.81

10.87

9.14

9.77

26.42

13.84

38.23

Interest

50.22

50.16

58.63

44.92

77.50

75.47

54.01

53.25

41.01

30.15

11.43

Depreciation

3.21

3.18

2.91

2.67

2.61

2.36

1.80

2.50

1.22

1.19

PBT

7.44

55.28

160.31

70.62

123.33

119.22

109.17

92.96

129.09

88.83

78.99

Tax

18.08

20.06

38.89

12.69

39.72

38.91

34.82

29.82

42.00

27.85

12.99

Tax Rate

243.01%

36.29%

24.26%

17.97%

32.21%

32.64%

31.90%

32.08%

32.54%

31.35%

16.45%

PAT

-10.64

35.22

121.42

57.93

83.61

80.31

74.35

63.14

87.09

60.98

66.00

PAT before Minority Interest

-10.64

35.22

121.42

57.93

83.61

80.31

74.35

63.14

87.09

60.98

66.00

Minority Interest

0.00

PAT Margin

-0.32%

0.86%

2.12%

0.91%

1.32%

1.17%

1.12%

1.10%

1.73%

1.55%

4.11%

PAT Growth

0.00%

-70.99%

109.60%

-30.71%

4.11%

8.02%

17.75%

-27.50%

42.82%

-7.61%

Unadjusted EPS

-3.57

11.82

40.74

19.44

28.06

26.95

24.95

21.19

29.22

20.46

22.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 903.55 873.12 866.91 824.21 770.48 741.55 709.83 681.50 637.94 596.86 Share Capital 29.84 29.84 29.84 29.84 29.84 19.90 6.63 6.63 6.63 6.63 Total Reserves 873.71 843.28 837.07 794.37 740.64 721.65 703.20 674.87 631.31 590.23 Non-Current Liabilities -0.99 -13.78 -5.38 -0.21 -6.07 0.41 0.95 0.73 0.47 0.54 Secured Loans 0.00 0.06 0.80 0.51 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 746.93 1,120.89 1,819.57 2,146.25 2,816.79 3,137.62 2,473.88 2,552.79 2,342.73 1,378.34 Trade Payables 36.02 385.80 1,418.05 1,929.51 2,392.28 2,226.15 1,819.33 1,642.19 1,464.67 739.55 Other Current Liabilities 5.94 3.41 7.57 18.37 302.55 694.70 450.23 633.13 696.13 499.39 Short Term Borrowings 701.61 728.04 328.41 109.77 49.49 123.05 113.10 188.95 114.87 89.40 Short Term Provisions 3.36 3.64 65.54 88.60 72.47 93.72 91.22 88.52 67.06 50.00 Total Liabilities 1,649.49 1,980.23 2,681.10 2,970.25 3,581.20 3,879.58 3,184.66 3,235.02 2,981.14 1,975.74 Net Block 11.99 12.03 12.77 10.12 10.86 23.97 25.18 22.72 12.73 12.94 Gross Block 24.38 23.05 22.76 23.96 23.61 35.98 34.43 31.29 19.87 19.23 Accumulated Depreciation 12.39 11.02 9.99 13.84 12.75 12.01 9.25 8.57 7.14 6.29 Non Current Assets 350.33 369.51 682.91 462.07 418.30 304.91 295.48 303.20 362.61 433.28 Capital Work in Progress 0.00 1.46 0.00 0.00 0.00 0.00 0.00 0.00 8.04 6.87 Non Current Investment 254.97 253.20 391.46 343.53 330.64 177.20 162.75 169.86 181.21 206.38 Long Term Loans & Adv. 81.57 74.10 60.45 75.73 76.80 103.74 107.55 110.62 160.63 207.09 Other Non Current Assets 1.80 28.72 218.23 32.69 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,299.16 1,610.72 1,998.19 2,508.18 3,162.90 3,574.67 2,889.18 2,931.82 2,618.53 1,542.46 Current Investments 14.41 41.59 204.27 139.89 1,040.80 1,393.05 1,351.11 1,228.92 5.20 0.00 Inventories 5.91 16.49 43.08 45.48 76.25 68.13 79.12 72.88 105.64 48.09 Sundry Debtors 1,012.19 1,311.00 1,125.70 1,082.98 1,756.80 1,808.53 1,240.19 1,227.99 1,085.44 729.70 Cash & Bank 28.23 81.96 88.93 162.97 50.69 38.13 63.33 162.15 1,288.20 649.39 Other Current Assets 238.42 0.00 0.00 0.00 238.36 266.83 155.43 239.88 134.05 115.28 Short Term Loans & Adv. 238.42 159.68 536.21 1,076.86 238.36 266.83 155.43 239.88 134.05 115.28 Net Current Assets 552.23 489.83 178.62 361.93 346.11 437.05 415.30 379.03 275.80 164.12 Total Assets 1,649.49 1,980.23 2,681.10 2,970.25 3,581.20 3,879.58 3,184.66 3,235.02 2,981.14 1,975.74

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

903.55

873.12

866.91

824.21

770.48

741.55

709.83

681.50

637.94

596.86

Share Capital

29.84

19.90

6.63

Total Reserves

873.71

843.28

837.07

794.37

740.64

721.65

703.20

674.87

631.31

590.23

Non-Current Liabilities

-0.99

-13.78

-5.38

-0.21

-6.07

0.41

0.95

0.73

0.47

0.54

Secured Loans

0.00

0.06

0.80

0.51

0.00

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

746.93

1,120.89

1,819.57

2,146.25

2,816.79

3,137.62

2,473.88

2,552.79

2,342.73

1,378.34

Trade Payables

36.02

385.80

1,418.05

1,929.51

2,392.28

2,226.15

1,819.33

1,642.19

1,464.67

739.55

Other Current Liabilities

5.94

3.41

7.57

18.37

302.55

694.70

450.23

633.13

696.13

499.39

Short Term Borrowings

701.61

728.04

328.41

109.77

49.49

123.05

113.10

188.95

114.87

89.40

Short Term Provisions

3.36

3.64

65.54

88.60

72.47

93.72

91.22

88.52

67.06

50.00

Total Liabilities

1,649.49

1,980.23

2,681.10

2,970.25

3,581.20

3,879.58

3,184.66

3,235.02

2,981.14

1,975.74

Net Block

11.99

12.03

12.77

10.12

10.86

23.97

25.18

22.72

12.73

12.94

Gross Block

24.38

23.05

22.76

23.96

23.61

35.98

34.43

31.29

19.87

19.23

Accumulated Depreciation

12.39

11.02

9.99

13.84

12.75

12.01

9.25

8.57

7.14

6.29

Non Current Assets

350.33

369.51

682.91

462.07

418.30

304.91

295.48

303.20

362.61

433.28

Capital Work in Progress

0.00

1.46

0.00

8.04

6.87

Non Current Investment

254.97

253.20

391.46

343.53

330.64

177.20

162.75

169.86

181.21

206.38

Long Term Loans & Adv.

81.57

74.10

60.45

75.73

76.80

103.74

107.55

110.62

160.63

207.09

Other Non Current Assets

1.80

28.72

218.23

32.69

0.00

Current Assets

1,299.16

1,610.72

1,998.19

2,508.18

3,162.90

3,574.67

2,889.18

2,931.82

2,618.53

1,542.46

Current Investments

14.41

41.59

204.27

139.89

1,040.80

1,393.05

1,351.11

1,228.92

5.20

0.00

Inventories

5.91

16.49

43.08

45.48

76.25

68.13

79.12

72.88

105.64

48.09

Sundry Debtors

1,012.19

1,311.00

1,125.70

1,082.98

1,756.80

1,808.53

1,240.19

1,227.99

1,085.44

729.70

Cash & Bank

28.23

81.96

88.93

162.97

50.69

38.13

63.33

162.15

1,288.20

649.39

Other Current Assets

238.42

0.00

238.36

266.83

155.43

239.88

134.05

115.28

Short Term Loans & Adv.

238.42

159.68

536.21

1,076.86

238.36

266.83

155.43

239.88

134.05

115.28

Net Current Assets

552.23

489.83

178.62

361.93

346.11

437.05

415.30

379.03

275.80

164.12

Total Assets

1,649.49

1,980.23

2,681.10

2,970.25

3,581.20

3,879.58

3,184.66

3,235.02

2,981.14

1,975.74

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 1,171.27 1,130.11 1,012.58 957.83 898.18 860.05 798.41 741.59 668.26 615.33 Share Capital 29.84 29.84 29.84 29.84 29.84 19.90 6.63 6.63 6.63 6.63 Total Reserves 1,141.43 1,100.27 982.74 927.99 868.34 840.15 791.78 734.96 661.63 608.70 Non-Current Liabilities 499.75 473.05 130.82 87.80 77.30 73.18 69.83 61.52 108.58 45.14 Secured Loans 13.66 13.32 0.80 0.51 0.00 0.00 0.00 0.00 54.16 0.00 Unsecured Loans 487.07 471.71 130.45 87.49 80.80 72.59 68.87 60.87 54.03 44.69 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1,139.11 1,713.67 2,499.76 2,944.77 3,884.47 4,295.75 3,485.16 3,005.62 2,914.63 1,481.90 Trade Payables 491.51 964.99 1,977.63 2,591.07 3,165.65 3,006.12 2,471.27 1,964.29 1,733.37 788.12 Other Current Liabilities 29.98 39.97 29.43 38.63 307.16 980.68 651.02 672.48 928.40 537.11 Short Term Borrowings 604.07 655.48 396.86 194.94 314.28 192.13 254.86 268.93 181.93 101.36 Short Term Provisions 13.55 53.23 95.84 120.13 97.38 116.82 108.01 99.92 70.93 55.31 Total Liabilities 2,810.13 3,316.83 3,643.18 3,990.58 4,860.12 5,229.00 4,353.42 3,808.75 3,691.48 2,142.37 Net Block 93.78 97.34 82.76 25.71 34.58 59.39 61.29 53.75 164.03 67.88 Gross Block 108.77 111.22 95.12 41.95 49.73 75.79 74.22 65.40 173.37 75.99 Accumulated Depreciation 14.99 13.88 12.36 16.24 15.15 16.40 12.93 11.65 9.34 8.11 Non Current Assets 263.88 330.95 600.72 363.12 294.86 263.32 268.98 268.12 416.44 406.76 Capital Work in Progress 0.00 1.46 0.00 0.00 0.00 0.00 0.00 0.00 12.94 9.89 Non Current Investment 78.34 76.71 182.90 190.64 176.31 139.41 145.94 154.03 144.17 191.62 Long Term Loans & Adv. 80.31 76.57 64.03 79.48 83.84 64.39 61.63 60.23 95.21 137.31 Other Non Current Assets 11.45 78.87 271.03 67.29 0.13 0.13 0.12 0.11 0.09 0.06 Current Assets 2,546.25 2,985.88 3,042.46 3,627.46 4,565.26 4,965.68 4,084.44 3,540.62 3,275.03 1,735.60 Current Investments 15.44 41.59 219.50 142.76 1,696.30 1,917.96 1,625.49 1,528.67 5.20 0.00 Inventories 142.29 141.69 216.48 174.24 220.30 198.96 189.03 173.27 176.94 111.06 Sundry Debtors 2,103.16 2,344.43 1,862.00 1,678.94 2,330.20 2,514.56 1,901.21 1,503.04 1,325.39 786.44 Cash & Bank 126.86 229.84 151.51 273.69 103.66 81.72 172.19 198.46 1,605.96 694.66 Other Current Assets 158.50 0.00 0.00 0.00 214.80 252.48 196.52 137.18 161.54 143.44 Short Term Loans & Adv. 158.50 228.33 592.97 1,357.83 214.80 252.48 196.52 137.18 161.54 143.44 Net Current Assets 1,407.14 1,272.21 542.70 682.69 680.79 669.93 599.28 535.00 360.40 253.70 Total Assets 2,810.13 3,316.83 3,643.18 3,990.58 4,860.12 5,229.00 4,353.42 3,808.75 3,691.48 2,142.37

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

1,171.27

1,130.11

1,012.58

957.83

898.18

860.05

798.41

741.59

668.26

615.33

Share Capital

29.84

19.90

6.63

Total Reserves

1,141.43

1,100.27

982.74

927.99

868.34

840.15

791.78

734.96

661.63

608.70

Non-Current Liabilities

499.75

473.05

130.82

87.80

77.30

73.18

69.83

61.52

108.58

45.14

Secured Loans

13.66

13.32

0.80

0.51

0.00

54.16

0.00

Unsecured Loans

487.07

471.71

130.45

87.49

80.80

72.59

68.87

60.87

54.03

44.69

Long Term Provisions

0.00

Current Liabilities

1,139.11

1,713.67

2,499.76

2,944.77

3,884.47

4,295.75

3,485.16

3,005.62

2,914.63

1,481.90

Trade Payables

491.51

964.99

1,977.63

2,591.07

3,165.65

3,006.12

2,471.27

1,964.29

1,733.37

788.12

Other Current Liabilities

29.98

39.97

29.43

38.63

307.16

980.68

651.02

672.48

928.40

537.11

Short Term Borrowings

604.07

655.48

396.86

194.94

314.28

192.13

254.86

268.93

181.93

101.36

Short Term Provisions

13.55

53.23

95.84

120.13

97.38

116.82

108.01

99.92

70.93

55.31

Total Liabilities

2,810.13

3,316.83

3,643.18

3,990.58

4,860.12

5,229.00

4,353.42

3,808.75

3,691.48

2,142.37

Net Block

93.78

97.34

82.76

25.71

34.58

59.39

61.29

53.75

164.03

67.88

Gross Block

108.77

111.22

95.12

41.95

49.73

75.79

74.22

65.40

173.37

75.99

Accumulated Depreciation

14.99

13.88

12.36

16.24

15.15

16.40

12.93

11.65

9.34

8.11

Non Current Assets

263.88

330.95

600.72

363.12

294.86

263.32

268.98

268.12

416.44

406.76

Capital Work in Progress

0.00

1.46

0.00

12.94

9.89

Non Current Investment

78.34

76.71

182.90

190.64

176.31

139.41

145.94

154.03

144.17

191.62

Long Term Loans & Adv.

80.31

76.57

64.03

79.48

83.84

64.39

61.63

60.23

95.21

137.31

Other Non Current Assets

11.45

78.87

271.03

67.29

0.13

0.12

0.11

0.09

0.06

Current Assets

2,546.25

2,985.88

3,042.46

3,627.46

4,565.26

4,965.68

4,084.44

3,540.62

3,275.03

1,735.60

Current Investments

15.44

41.59

219.50

142.76

1,696.30

1,917.96

1,625.49

1,528.67

5.20

0.00

Inventories

142.29

141.69

216.48

174.24

220.30

198.96

189.03

173.27

176.94

111.06

Sundry Debtors

2,103.16

2,344.43

1,862.00

1,678.94

2,330.20

2,514.56

1,901.21

1,503.04

1,325.39

786.44

Cash & Bank

126.86

229.84

151.51

273.69

103.66

81.72

172.19

198.46

1,605.96

694.66

Other Current Assets

158.50

0.00

214.80

252.48

196.52

137.18

161.54

143.44

Short Term Loans & Adv.

158.50

228.33

592.97

1,357.83

214.80

252.48

196.52

137.18

161.54

143.44

Net Current Assets

1,407.14

1,272.21

542.70

682.69

680.79

669.93

599.28

535.00

360.40

253.70

Total Assets

2,810.13

3,316.83

3,643.18

3,990.58

4,860.12

5,229.00

4,353.42

3,808.75

3,691.48

2,142.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 76.92 -1,223.17 -511.26 29.78 -134.16 135.23 9.06 114.59 620.09 450.15 PBT 50.68 16.77 50.50 95.50 83.83 73.37 63.65 91.26 76.44 73.10 Adjustment 2.33 31.93 21.38 -20.57 16.62 28.19 -11.54 11.32 11.92 -35.96 Changes in Working Capital 27.80 -1,262.75 -557.02 -19.37 -212.32 58.99 -9.65 39.11 557.48 428.09 Cash after chg. in Working capital 80.81 -1,214.05 -485.14 55.56 -111.87 160.55 42.46 141.69 645.84 465.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.89 -9.12 -26.12 -25.78 -22.29 -25.32 -33.40 -27.10 -25.75 -15.08 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 85.46 894.65 300.00 -50.86 277.29 -141.81 2.73 -38.13 19.22 36.66 Net Fixed Assets 0.13 -1.75 1.20 -0.35 12.37 -1.55 -3.14 -3.38 -1.81 -9.87 Net Investments 25.41 300.94 -112.31 888.02 198.81 -56.39 -115.08 -1,212.37 19.97 14.36 Others 59.92 595.46 411.11 -938.53 66.11 -83.87 120.95 1,177.62 1.06 32.17 Cash from Financing Activity -196.35 360.26 181.97 12.49 -126.84 -18.62 -110.61 45.74 -0.50 63.29 Net Cash Inflow / Outflow -33.97 31.74 -29.29 -8.59 16.29 -25.20 -98.82 122.20 638.81 550.10 Opening Cash & Equivalents 42.93 11.19 40.48 49.07 32.78 63.33 162.15 39.95 649.39 99.29 Closing Cash & Equivalent 8.96 42.93 11.19 40.48 49.07 38.13 63.33 162.15 1,288.20 649.39

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

76.92

-1,223.17

-511.26

29.78

-134.16

135.23

9.06

114.59

620.09

450.15

PBT

50.68

16.77

50.50

95.50

83.83

73.37

63.65

91.26

76.44

73.10

Adjustment

2.33

31.93

21.38

-20.57

16.62

28.19

-11.54

11.32

11.92

-35.96

Changes in Working Capital

27.80

-1,262.75

-557.02

-19.37

-212.32

58.99

-9.65

39.11

557.48

428.09

Cash after chg. in Working capital

80.81

-1,214.05

-485.14

55.56

-111.87

160.55

42.46

141.69

645.84

465.23

Interest Paid

0.00

Tax Paid

-3.89

-9.12

-26.12

-25.78

-22.29

-25.32

-33.40

-27.10

-25.75

-15.08

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

85.46

894.65

300.00

-50.86

277.29

-141.81

2.73

-38.13

19.22

36.66

Net Fixed Assets

0.13

-1.75

1.20

-0.35

12.37

-1.55

-3.14

-3.38

-1.81

-9.87

Net Investments

25.41

300.94

-112.31

888.02

198.81

-56.39

-115.08

-1,212.37

19.97

14.36

Others

59.92

595.46

411.11

-938.53

66.11

-83.87

120.95

1,177.62

1.06

32.17

Cash from Financing Activity

-196.35

360.26

181.97

12.49

-126.84

-18.62

-110.61

45.74

-0.50

63.29

Net Cash Inflow / Outflow

-33.97

31.74

-29.29

-8.59

16.29

-25.20

-98.82

122.20

638.81

550.10

Opening Cash & Equivalents

42.93

11.19

40.48

49.07

32.78

63.33

162.15

39.95

649.39

99.29

Closing Cash & Equivalent

8.96

42.93

11.19

40.48

49.07

38.13

63.33

162.15

1,288.20

649.39

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -63.30 -1,271.75 -781.05 12.26 -224.18 295.24 125.57 -122.97 839.61 398.16 PBT 55.28 160.31 70.62 115.44 105.98 109.17 92.96 129.09 88.84 78.99 Adjustment 32.48 91.39 45.24 17.47 57.75 65.54 23.62 11.36 23.40 -34.72 Changes in Working Capital -146.49 -1,476.12 -863.87 -83.43 -353.32 158.94 52.93 -230.87 756.09 369.70 Cash after chg. in Working capital -58.73 -1,224.42 -748.01 49.48 -189.59 333.65 169.51 -90.42 868.33 413.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.57 -47.33 -33.04 -37.22 -34.59 -38.41 -43.94 -32.55 -28.72 -15.81 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 59.41 813.97 550.17 135.00 232.14 -282.64 -98.18 158.34 -42.98 65.88 Net Fixed Assets 0.13 -1.75 1.20 -0.35 12.37 -1.55 -3.14 -3.38 -1.81 -9.87 Net Investments 25.41 300.94 -112.31 888.02 198.81 -56.39 -115.08 -1,212.37 19.97 14.36 Others 33.87 514.78 661.28 -752.67 20.96 -224.70 20.04 1,374.09 -61.14 61.39 Cash from Financing Activity -89.44 548.24 189.49 -189.60 56.75 -103.07 -53.66 90.03 114.67 119.44 Net Cash Inflow / Outflow -93.33 90.46 -41.39 -42.34 64.71 -90.47 -26.27 125.40 911.30 583.48 Opening Cash & Equivalents 108.77 18.31 59.70 102.04 37.33 172.19 198.46 73.06 694.66 111.18 Closing Cash & Equivalent 15.44 108.77 18.31 59.70 102.04 81.72 172.19 198.46 1,605.96 694.66

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

-63.30

-1,271.75

-781.05

12.26

-224.18

295.24

125.57

-122.97

839.61

398.16

PBT

55.28

160.31

70.62

115.44

105.98

109.17

92.96

129.09

88.84

78.99

Adjustment

32.48

91.39

45.24

17.47

57.75

65.54

23.62

11.36

23.40

-34.72

Changes in Working Capital

-146.49

-1,476.12

-863.87

-83.43

-353.32

158.94

52.93

-230.87

756.09

369.70

Cash after chg. in Working capital

-58.73

-1,224.42

-748.01

49.48

-189.59

333.65

169.51

-90.42

868.33

413.97

Interest Paid

0.00

Tax Paid

-4.57

-47.33

-33.04

-37.22

-34.59

-38.41

-43.94

-32.55

-28.72

-15.81

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

59.41

813.97

550.17

135.00

232.14

-282.64

-98.18

158.34

-42.98

65.88

Net Fixed Assets

0.13

-1.75

1.20

-0.35

12.37

-1.55

-3.14

-3.38

-1.81

-9.87

Net Investments

25.41

300.94

-112.31

888.02

198.81

-56.39

-115.08

-1,212.37

19.97

14.36

Others

33.87

514.78

661.28

-752.67

20.96

-224.70

20.04

1,374.09

-61.14

61.39

Cash from Financing Activity

-89.44

548.24

189.49

-189.60

56.75

-103.07

-53.66

90.03

114.67

119.44

Net Cash Inflow / Outflow

-93.33

90.46

-41.39

-42.34

64.71

-90.47

-26.27

125.40

911.30

583.48

Opening Cash & Equivalents

108.77

18.31

59.70

102.04

37.33

172.19

198.46

73.06

694.66

111.18

Closing Cash & Equivalent

15.44

108.77

18.31

59.70

102.04

81.72

172.19

198.46

1,605.96

694.66

Financial Ratios

Consolidated /

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 302.80 292.60 290.52 276.21 258.20 248.43 713.76 228.42 213.82 200.05 ROA 1.88% 0.87% 1.56% 1.97% 1.49% 1.40% 1.32% 1.90% 2.12% 4.61% ROE 3.83% 2.34% 5.22% 8.09% 7.33% 6.79% 6.08% 8.95% 8.53% 10.72% ROCE 5.41% 3.57% 7.20% 16.39% 15.67% 12.74% 11.99% 15.29% 14.12% 13.41% Fixed Asset Turnover 100.57 141.01 180.88 182.95 155.89 132.03 130.94 154.54 168.97 76.16 Receivable days 177.77 137.68 95.40 119.10 140.08 119.70 104.69 106.80 100.28 111.18 Inventory Days 1.71 3.37 3.82 5.11 5.67 5.78 6.45 8.24 8.49 6.67 Payable days 32.51 103.51 149.11 190.27 187.18 166.64 158.24 152.81 129.30 112.45 Cash Conversion Cycle 146.97 37.54 -49.89 -66.07 -41.42 -41.16 -47.10 -37.76 -20.52 5.40 Total Debt/Equity 0.78 0.83 0.38 0.13 0.06 0.17 0.16 0.28 0.18 0.15 Interest Cover 2.41 1.51 2.93 2.98 2.74 3.15 2.68 3.78 4.04 7.99

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

302.80

292.60

290.52

276.21

258.20

248.43

713.76

228.42

213.82

200.05

ROA

1.88%

0.87%

1.56%

1.97%

1.49%

1.40%

1.32%

1.90%

2.12%

4.61%

ROE

3.83%

2.34%

5.22%

8.09%

7.33%

6.79%

6.08%

8.95%

8.53%

10.72%

ROCE

5.41%

3.57%

7.20%

16.39%

15.67%

12.74%

11.99%

15.29%

14.12%

13.41%

Fixed Asset Turnover

100.57

141.01

180.88

182.95

155.89

132.03

130.94

154.54

168.97

76.16

Receivable days

177.77

137.68

95.40

119.10

140.08

119.70

104.69

106.80

100.28

111.18

Inventory Days

1.71

3.37

3.82

5.11

5.67

5.78

6.45

8.24

8.49

6.67

Payable days

32.51

103.51

149.11

190.27

187.18

166.64

158.24

152.81

129.30

112.45

Cash Conversion Cycle

146.97

37.54

-49.89

-66.07

-41.42

-41.16

-47.10

-37.76

-20.52

5.40

Total Debt/Equity

0.78

0.83

0.38

0.13

0.06

0.17

0.16

0.28

0.18

0.15

Interest Cover

2.41

1.51

2.93

2.98

2.74

3.15

2.68

3.78

4.04

7.99

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 392.52 378.72 339.34 320.99 301.00 288.12 802.83 248.56 223.98 206.24 ROA 1.15% 3.49% 1.52% 1.89% 1.59% 1.55% 1.55% 2.32% 2.09% 4.58% ROE 3.06% 11.33% 5.88% 9.01% 9.14% 8.97% 8.20% 12.35% 9.50% 11.17% ROCE 4.64% 11.49% 8.31% 15.85% 16.10% 14.52% 13.33% 16.76% 13.84% 13.53% Fixed Asset Turnover 37.39 55.43 92.90 138.18 109.40 88.45 82.34 42.25 31.60 21.73 Receivable days 197.33 134.24 101.50 115.51 128.78 121.47 108.08 102.34 97.83 101.86 Inventory Days 12.60 11.43 11.20 11.37 11.14 10.67 11.50 12.67 13.34 12.83 Payable days 65.11 99.86 134.79 173.55 169.92 157.83 152.05 142.15 123.78 103.01 Cash Conversion Cycle 144.82 45.81 -22.09 -46.68 -30.00 -25.69 -32.46 -27.13 -12.61 11.68 Total Debt/Equity 0.94 1.01 0.52 0.30 0.44 0.31 0.41 0.44 0.43 0.24 Interest Cover 2.10 3.73 2.57 2.59 2.58 3.02 2.75 4.15 3.95 7.91

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

392.52

378.72

339.34

320.99

301.00

288.12

802.83

248.56

223.98

206.24

ROA

1.15%

3.49%

1.52%

1.89%

1.59%

1.55%

2.32%

2.09%

4.58%

ROE

3.06%

11.33%

5.88%

9.01%

9.14%

8.97%

8.20%

12.35%

9.50%

11.17%

ROCE

4.64%

11.49%

8.31%

15.85%

16.10%

14.52%

13.33%

16.76%

13.84%

13.53%

Fixed Asset Turnover

37.39

55.43

92.90

138.18

109.40

88.45

82.34

42.25

31.60

21.73

Receivable days

197.33

134.24

101.50

115.51

128.78

121.47

108.08

102.34

97.83

101.86

Inventory Days

12.60

11.43

11.20

11.37

11.14

10.67

11.50

12.67

13.34

12.83

Payable days

65.11

99.86

134.79

173.55

169.92

157.83

152.05

142.15

123.78

103.01

Cash Conversion Cycle

144.82

45.81

-22.09

-46.68

-30.00

-25.69

-32.46

-27.13

-12.61

11.68

Total Debt/Equity

0.94

1.01

0.52

0.30

0.44

0.31

0.41

0.44

0.43

0.24

Interest Cover

2.10

3.73

2.57

2.59

2.58

3.02

2.75

4.15

3.95

7.91

Kothari Products Ltd.

Trading

BSE: 530299 | NSE: KOTHARIPRO

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Annual Reports:

News Update

Kothari Products Ltd.

Trading

BSE: 530299 | NSE: KOTHARIPRO

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Annual Reports:

News Update