Escolar Documentos
Profissional Documentos
Cultura Documentos
(216.96)
-2.54%
44.80 0.00 0.00 0.00 0.00 0.00
-21%
1994.68 1994.68 1994.68 1994.68 1994.68
6.86%
133.75 0.00 0.00 0.00 0.00 0.00
1949.88 1994.68 1994.68 1994.68 1994.68 1994.68
Blue Nos- Projected numbers
Consolidated statement of profit and loss accounts Red No - Actual growth as well as %age to sales
FY12 FY13 FY14 FY15 FY16 FY17E FY18E FY19E FY20E FY21E
Gross sales/Revenue 5347.07 6229.5 7153.87 7906.37 8543.13 8,543.1 8,543.1 8,543.1 8,543.1 8,543.1 `
%chg 16.5% 14.8% 10.5% 8.1%
less: Excise 41.65 53 59 79 89 - - - - -
% to sales 0.8% 0.9% 0.8% 1.0% 1.0%
Net sales 5,305.42 6,176.12 7,094.43 7,827.20 8,454.02 8,543.13 8,543.13 8,543.13 8,543.13 8,543.13
%chg 16.4% 14.9% 10.3% 8.0% 1.1% 0.0% 0.0% 0.0% 0.0%
Less:
Raw material consumed
+/- change in stock (103.05) (1.99) (43.45) (25.91) (70.53)
Raw material consumed 2,278.80 2,422.11 2,739.04 3,002.63 2,947.88
Purchased of goods 509.43 599.22 704.44 743.35 919.65
Cost of Goods Sold 2,685.18 3,019.34 3,400.03 3,720.07 3,797.00 - - - - -
% to sales 50.61% 48.89% 47.93% 47.53% 44.91%
Employee expenses 387.42 471.23 607.67 689.56 794.82 - - - - -
% to sales 7.30% 7.63% 8.57% 8.81% 9.40%
Selling & Administrative 918.17 1,135.97 1,353.04 1,456.92 1,461.68 - - - - -
% to sales 17.31% 18.39% 19.07% 18.61% 17.29%
Labor & Related Expense 0 - - - - - - - - -
% to sales 0.00% 0.00% 0.00% 0.00% 0.00%
Expenses (Other) 424.48 519.78 577.26 644.24 880.74 - - - - -
% to sales 8.00% 8.42% 8.14% 8.23% 10.42%
EPS (Rs) 4.39 5.26 6.08 7.14 48.57 48.57 48.57 48.57 48.57
Face Value per share (Rs) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Total funds deployed 3,479.50 3,373.31 3,465.73 4,210.78 5,100.36 13,044.65 21,587.78 30,130.91 38,674.04 47,217.17
Balance Sheet Check - (0.00) - - - - - - - -
PBT 790.49 953.00 1,136.25 1,319.36 1,557.24 8,543.13 8,543.13 8,543.13 8,543.13 8,543.13
Add: Depreciation and Amortization 103.24 112.4 97.49 114.98 133.75 - - - - -
Less: Income from non current investment
(Profit)/ Loss on sales of current investments (7.19) (9.56) (17.02) (17.95) (21.53)
(Profit)/ Loss on sales of assets 1.95 4.08 1.12 3.81 (2.67)
Provision for impairment of non current assets -
Interest and income from current investments (48.72) (77.47) (92.12) (116.94) (170.98) - - - - -
Finance costs 53.84 34.94 32.97 40.12 48.02 - - - - -
(Gain) / loss on Financial instruments -0.65 (5.28)
Exchange gain / revaluation of foreign currency loans 0.89 (60.57) 14.55 (3.81) (2.99)
Provision for wealth tax
Exceptional income and expenditure (0.72)
Other non cash expenditure -61.71 0.60 29.48 55.53 61.34
Operating profit before working capital adjustment 832.14 952.14 1,202.00 1,395.10 1,602.18 8,543.13 8,543.13 8,543.13 8,543.13 8,543.13
Adjustment for working capital
Trade receivables (107.99) (41.07) (187.02) (142.50) (146.24) 809.70 - - - -
Inventories (115.39) (19.94) (127.86) (0.76) (123.22) 1,096.50 - - - -
Trade payable and other liabilities 182.29 146.94 397.37 24.88 27.79 (2,147.54) - - - -
Loans and advances (35.00) - 475.35 - - - -
Adjustment for working capital net (76.09) 85.93 82.49 (118.38) (241.67) 234.01 - - - -
less: tax paid (135.67) (168.53) (183.42) (229.51) (277.93) - - - - -
Cash flow from Operating activities (!) 620.38 869.54 1,101.07 1,047.21 1,082.58 8,777.14 8,543.13 8,543.13 8,543.13 8,543.13
Net cash flow (1+2+3) 167.98 94.39 190.10 (245.76) 69.25 8,305.72 8,543.13 8,543.13 8,543.13 8,543.13
Operning cash balance 280.45 418.42 123.10 313.21 67.75 220.40 8,526.12 17,069.25 25,612.38 34,155.51
Unrealised gain/ ( Loss ) on Foreign Currency (2.78) 0.30 0.32
Adjustment for balancesheet -
Closing cash balance 448.43 512.81 310.42 67.75 137.32 8,526.12 17,069.25 25,612.38 34,155.51 42,698.64
Ratios
Capital employed 2,336.69 2,010.21 1,619.68 2,315.28 3,080.24 13,044.65 21,587.78 30,130.91 38,674.04 47,217.17
Net worth 1,716.91 2,124.38 2,655.96 3,354.14 4,160.07 12,703.20 21,246.33 29,789.46 38,332.59 46,875.72
DEBT 1,074.32 1,151.35 708.14 733.56 791.19 341.45 341.45 341.45 341.45 341.45
Average capital employed 2,173.45 1,814.95 1,967.48 2,697.76 8,062.45 17,316.22 25,859.35 34,402.48 42,945.61
Average net worth 1,920.65 2,390.17 3,005.05 3,757.11 8,431.64 16,974.77 25,517.90 34,061.03 42,604.16
Average debt 1,112.84 929.75 720.85 762.38 566.32 341.45 341.45 341.45 341.45
EBIT 786.93 917.40 1,058.94 1,201.43 1,386.03 8,543.13 8,543.13 8,543.13 8,543.13 8,543.13
Ratios
Profitability ratios
EBITDA MARGINS 16.78% 16.67% 16.30% 16.82% 17.98% 100.00% 100.00% 100.00% 100.00% 100.00%
NET PROFIT MARGING 12.05% 12.29% 12.81% 13.51% 14.70% 100.00% 100.00% 100.00% 100.00% 100.00%
ROCE 42.21% 58.35% 61.06% 51.38% 105.96% 49.34% 33.04% 24.83% 19.89%
RONW 39.87% 38.34% 35.56% 33.42% 101.32% 50.33% 33.48% 25.08% 20.05%
ROA 27.20% 30.55% 28.53% 27.18% 65.49% 39.57% 28.35% 22.09% 18.09%