SLIDE 29 Corporate Presentation 28
Income Statement (Consolidated) Balance Sheet (Consolidated)
Particulars (INR cr) FY14 FY15 FY16 FY17 FY18 Net Sales 488.9 548.1 753.42 813.83 1077.72 Other Income 17.8 363 4.08 3.52 7.30 Total Income 506.8 911.1 757.51 817.36 1085.02 Total Expenses 487.6 488.4 630.31 703.47 926.44 EBITDA 19.1 422.7 127.20 113.89 158.58 Interest 29.5 23.1 41.86 62.08 59.29 Depreciation 26.9 21.5 34.72 47.59 53.62 PBT
378.1 50.62 4.22 45.67 Tax
81.4 6.35 8.14 19.41 PAT
296.7 44.27
26.14 Particulars (INR cr) FY14 FY15 FY16 FY17 FY18 Equity Share Capital 17.4 17.4 17.4 20.4 20.4 Reserves 223.5 503.9 531.7 742.6 758.8 Long Term Loans 111.4 121.1 295.4 349.7 329.7 Non Current Liabilities 100.2 107.3 95.3 80.6 97.2 Short Term Borrowings 66.4 88 87.0 95.6 115.3 Other Current Liabilities 148.5 158.9 241.4 244.4 249.2 Non Current Assets 507.2 520.1 1,051.6 1,125.4 1279.0 Cash & Cash Eq. 4.6 219.3 3.0 161.8 41.0 Inventories 41.8 62.3 90.5 110.3 94.9 Other Current Assets 113.8 195.4 123.1 135.7 155.7
Summary Financial Highlights
S.no Year Production Net worth Turnover PBID NPAT Dividend % D/E Ratio Book Value Per Share (INR)
1 Dec-85 75,919 375 941 243 88 10.00 1.54 12.78 2 Dec-86 111,389 545 1,307 338 167 10.00 1.06 18.79 3 Dec-87 111,890 584 1,276 322 47 12.00 1.01 20.21 4 Mar-89 150,813 594 1,626 282 33 10.00 1.20 20.59 5 1989-90 122,074 597 1,340 254 31 10.00 0.97 20.72 6 1990-91 120,633 698 1,605 393 144 15.00 0.60 24.31 7 1991-92 130,407 754 1,829 388 102 16.00 0.34 26.31 8 1992-93 154,878 1,834 2,488 543 151 16.00 0.60 21.81 9 1993-94 180,973 1,786 2,827 251
21.31 10 1994-95 256,901 1,951 4,202 706 154
23.43 11 1995-96 256,691 2,350 6,260 1,189 551 20.00 0.63 28.39 12 1996-97 278,827 2,669 7,079 1,111 455 16.00 0.53 32.38 13 1997-98 305,541 2,898 7,381 916 297 16.00 0.48 35.25 14 1998-99 296,109 3,016 6,766 708 124
36.77 15 1999-00 340,107 3,371 7,575 543 50
37.77 16 2000-01 393,509 3,624 9,553 1,154 347 12.00 0.52 32.18 17 2001-02 386,545 3,868 10,074 1,074 223 0.00 0.51 34.68 18 2002-03 312,887 3,007 8,120
0.00 0.74 26.96 19 2003-04 355,004 3,019 11,134 950 65 0.00 0.73 27.07 20 2004-05 341,118 3,170 12,378 1,089 172 10.00 0.19 28.43 21 2005-06 279,500 3,299 15,443 848 283 10.00 0.04 29.58 22 2006-07 276,400 8,211 24,802 4,384 2,767 25.00 0.17 59.63 23 2007-08 282,242 11,683 27,561 5,759 3,096 25.00 1.80 84.15 24 2008-09 431,250 21,243 33,511 5,986 1,646 20.00 1.00 141.60 25 2009-10 1,120,351 23,746 52,979 8,646 1,912 25.00 0.73 158.28 26 2010-11 1,490,662 22,165 55,395 8,139 1,741 20.00 0.72 148.16 27 2011-12 1,625,336 25,970 75,469 12,469 4,412 30.00 0.44 149.36 28 2012-13 1,587,419 26,645 72,120 6,822 878 10.00 0.54 153.24 29 2013-14 1,419,943 24,087 63,071 1,913
0.00 0.51 138.52 30 2014-15 1,551,598 52,133 63,180 42,266 29,665 75.00 0.27 299.82 31 2015-16 * 1,834,837 54,907 86,242 12,720 4,427 50.00 0.63 315.77 32 2016-17 2,190,907 76,296 94,159 11,389
15 0.51 373.99 33 2017-18 2,645,677 77,920 108,502 15,858 2,614 40.00 0.47 403.83
In Rs. Lakh
(except Dividend,D/E Ratio,EPS,Book Value per Share)
* Consolidated from FY 2015-16 onwards
Historical Financial Performance