Anjani Synthetics Ltd.

Market Capital

₹45 Cr.

P/E

14.87

Share Price

₹ 30.46 0.17 (0.56%)

Anjani Synthetics Ltd.
Overview
Financials
Benchmarking
Shareholding

Anjani Synthetics Ltd.

Anjani Synthetics Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

Price

₹ 30.46 0.17 (0.56%)

CHART MODE

Price

CHART MODE

EV/EBITDA

Price to Sales

Price to Book

CHART MODE

Capex

CHART MODE

Debt

Growth Table

Anjani Synthetics Ltd.

(in %)	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-8.29	2.3	29.5	19.43	10.36	1.69	2.35	5.7	11.57	20.16
TTM EPS CAGR	-36.8	-9.04	6.3	-0.77	-3.91	-6.28	-8.83	-0.77	-6.07	-1.05
Sales CAGR	-31.62	-6.07	2.67	-3.01	-4.38	-5.3	-6.24	-3.95	-1.63	-2.38
PAT Margin (Abs Growth)	0.22	0.21	0.33	0.39	0.47	0.36	0.06	0.47	0.5	0.31
Show More
Show Less
PE CAGR	52.04	14.66	23.42	27.2	17.01	9.49	12.57	7.26	19.29	21.91
CFO CAGR	-233.17	-40.47	-37.29	-6.62	-18.98	-16.78	1.87	-5.6	21.42	0.36

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

BALANCE SHEET

| View Detailed

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	186	183	210	195	222	202	200	196	212	192
Non Current Assets	17.55	14.86	31.21	26.89	29.02	28.91	26.98	29.64	29.92	30.02
Net Block	15.23	12.36	30.12	25.56	26.07	24.68	21.61	18.56	17.21	16.42
Capital Work in Progress	0.44	0.46	0	0.30	0.91	0.45	0	0	0	—
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	1.25	1.25	1.41	1.41	2.34	3.99	4.63	5.27	6.83	7.63
Show More
Show Less
Current Assets	168	168	179	167	193	173	173	166	182	162
Inventory	51.45	57.63	52.76	54.52	65.63	67.93	46.03	40.65	55.14	61.59
Accounts Receivable	107	99.96	111	105	111	83.48	109	112	117	92.28
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.63	0.60	1.03	0.37	0.35	1.27	0.11	0.16	0.80	0.05
Show More
Show Less
Show More
Show Less
Liabilities	186	183	210	195	222	202	200	196	212	192
Shareholders Funds	34.91	39.00	42.74	45.80	59.21	62.21	66.25	69.64	74.81	78.89
Share Capital	10.80	10.80	10.80	10.80	14.75	14.75	14.75	14.75	14.75	14.75
Reserves	24.11	28.20	31.94	35.00	44.46	47.46	51.50	54.89	60.06	64.14
Show More
Show Less
Non Current Liabilities	21.17	22.05	28.41	15.14	7.38	3.66	4.02	17.08	12.18	7.94
Secured Loans	0.04	4.41	9.69	7.32	5.08	2.32	0.03	13.69	10.84	—
Unsecured Loans	—	—	—	7.43	2.00	1.11	3.76	3.14	1.14	7.60
Show More
Show Less
Current Liabilities	130	122	139	134	155	136	130	110	125	105
Accounts Payable	38.76	30.46	41.82	35.58	53.24	60.14	68.21	50.83	61.60	51.97
Short Term Loans	63.15	64.26	69.33	71.71	73.57	62.35	49.69	47.96	49.01	42.54
Show More
Show Less
Show More
Show Less

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	186	183	210	195	222	202	200	196	212	192
Non Current Assets	17.55	14.86	31.21	26.89	29.02	28.91	26.98	29.64	29.92	30.02
Gross Block	44.78	44.16	65.16	65.75	64.01	65.84	67.15	66.76	66.15	—
Less: Accumulated Depreciation	29.56	31.80	35.04	40.19	37.94	41.15	45.54	48.20	48.95	—
Less: Impairment of Assets	—	—	—	—	—	—	—	—	—	—
Net Block	15.23	12.36	30.12	25.56	26.07	24.68	21.61	18.56	17.21	16.42
Lease Adjustment A/c	—	—	—	—	—	—	—	—	—	—
Capital Work in Progress	0.44	0.46	0	0.30	0.91	0.45	0	0	0	—
Long Term Investments	1.25	1.25	1.41	1.41	2.34	3.99	4.63	5.27	6.83	7.63
Long Term Loans & Advances	0.63	0.79	0.01	0.01	0.01	0.01	0.97	6.06	6.04	1.00
Other Non Current Assets	0	—	—	—	0	0	—	0	0.05	4.97
Show More
Show Less
Current Assets	168	168	179	167	193	173	173	166	182	162
Inventory	51.45	57.63	52.76	54.52	65.63	67.93	46.03	40.65	55.14	61.59
Accounts Receivable	107	99.96	111	105	111	83.48	109	112	117	92.28
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.63	0.60	1.03	0.37	0.35	1.27	0.11	0.16	0.80	0.05
Other Current Assets	0.13	0.14	0.13	0.13	0.24	0.44	0.25	5.74	1.93	6.41
Short Term Loans and Advances	9.06	9.62	13.52	7.01	15.82	20.07	17.47	7.43	7.13	0.64
Show More
Show Less
Show More
Show Less
Liabilities	186	183	210	195	222	202	200	196	212	192
Shareholders Funds	34.91	39.00	42.74	45.80	59.21	62.21	66.25	69.64	74.81	78.89
Share Capital	10.80	10.80	10.80	10.80	14.75	14.75	14.75	14.75	14.75	14.75
Share Warrants	—	—	—	—	—	—	—	—	—	—
Reserves	24.11	28.20	31.94	35.00	44.46	47.46	51.50	54.89	60.06	64.14
Show More
Show Less
Non Current Liabilities	21.17	22.05	28.41	15.14	7.38	3.66	4.02	17.08	12.18	7.94
Secured Loans	0.04	4.41	9.69	7.32	5.08	2.32	0.03	13.69	10.84	—
Unsecured Loans	—	—	—	7.43	2.00	1.11	3.76	3.14	1.14	7.60
Deferred Tax Assets/Liabilities	—	—	0.33	0.39	0.31	0.23	0.23	0.25	0.19	—
Other Long Term Liabilities	21.13	17.64	18.38	—	—	—	—	—	—	—
Long Term Provisions	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Current Liabilities	130	122	139	134	155	136	130	110	125	105
Accounts Payable	38.76	30.46	41.82	35.58	53.24	60.14	68.21	50.83	61.60	51.97
Short Term Loans	63.15	64.26	69.33	71.71	73.57	62.35	49.69	47.96	49.01	42.54
Other Current Liabilities	25.90	25.32	26.43	25.48	25.84	11.30	9.81	9.34	13.18	—
Share Application Money	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Short Term Provisions	1.91	1.72	1.46	1.02	2.66	2.67	1.98	1.43	1.46	0.24
Show More
Show Less
Show More
Show Less

Balance Sheet Snapshot

+ Add a Comparison

Fund Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

*Data is as of latest FY end

Profit & Loss

| View Detailed

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Sales	323	343	395	370	345	309	327	268	307	265
Operating Expenses	306	326	376	352	330	292	312	258	297	256
Raw Material	172	154	266	253	253	199	198	200	243	206
Clothes	172	154	266	253	0	0	0	0	0
Dyes & Pigments	0	0	0	0	0	0	0	0	0
Packaging	0	0	0	0	0	0	0	0	0
Yarn	0	0	0	0	253	199	198	200	243
Show More
Show Less
Employee Cost	3.13	3.76	4.27	4.90	7.17	9.46	8.77	8.44	6.12	5.29
Power & Fuel Cost	21.86	24.51	25.48	19.44	25.26	24.53	24.34	18.22	28.02	—
Show More
Show Less
Operating Profit	16.23	16.75	19.21	17.80	15.19	16.49	15.70	9.76	10.36	8.86
Other Income	1.09	2.26	0.32	1.56	2.43	1.02	1.20	3.23	2.14	2.36
Depreciation and Amortisation Expenses	1.93	2.76	4.18	6.02	4.58	5.36	4.45	3.59	2.75	2.57
Interest	11.42	10.68	10.40	8.40	8.08	7.60	7.66	5.40	4.89	4.66
Profit Before Tax	3.97	5.57	4.94	4.93	4.95	4.55	4.78	4.00	4.85	4.00
Tax	1.29	1.29	1.21	1.87	1.82	1.55	1.21	1.10	0.85	0.99
Net Profit	2.68	4.28	3.74	3.06	3.14	3.00	3.57	2.91	4.00	3.00
Number of shares(Crs)	1.08	1.08	1.08	1.08	1.48	1.48	1.48	1.48	1.48	—
Dividend Payout Ratio	0	0	0	0	0	0	0	0	0	—

*TTM Values as of Jun 2023

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Gross Sales	323	343	395	370	345	309	327	268	307	—
Less: Excise Duty	—	—	—	—	—	—	—	0.00	—	—
Net Sales	323	343	395	370	345	309	327	268	307	265
Operating Expenses	306	326	376	352	330	292	312	258	297	256
Raw Material	172	154	266	253	253	199	198	200	243	206
Clothes	172	154	266	253	0	0	0	0	0
Dyes & Pigments	0	0	0	0	0	0	0	0	0
Packaging	0	0	0	0	0	0	0	0	0
Yarn	0	0	0	0	253	199	198	200	243
Show More
Show Less
Increase/Decrease in Stock	4.02	-2.37	-3.59	10.84	-17.11	-4.45	20.24	4.08	-4.77	-15.75
Other Manufacturing Expenses	54.08	59.61	78.96	58.27	56.48	57.39	51.43	17.95	19.35	—
Employee Cost	3.13	3.76	4.27	4.90	7.17	9.46	8.77	8.44	6.12	5.29
Selling and Distribution Expenses	3.62	4.13	2.14	2.09	1.71	2.81	2.65	2.30	2.93	—
Power & Fuel Cost	21.86	24.51	25.48	19.44	25.26	24.53	24.34	18.22	28.02	—
General and Administration Expenses	1.38	2.12	2.32	2.87	2.86	4.05	2.67	2.26	1.84	—
Miscellaneous Expenses	0.14	0.21	0.19	0.56	0.29	0.10	2.92	4.43	0.09	—
Show More
Show Less
Operating Profit	16.23	16.75	19.21	17.80	15.19	16.49	15.70	9.76	10.36	8.86
Other Income	1.09	2.26	0.32	1.56	2.43	1.02	1.20	3.23	2.14	2.36
Interest	11.42	10.68	10.40	8.40	8.08	7.60	7.66	5.40	4.89	4.66
PBDT	5.90	8.33	9.13	10.95	9.54	9.91	9.23	7.59	7.60	6.56
Depreciation and Amortization	1.93	2.76	4.18	6.02	4.58	5.36	4.45	3.59	2.75	2.57
Profit Before Taxation & Exceptional Items	3.97	5.57	4.94	4.93	4.95	4.55	4.78	4.00	4.85	—
Exceptional Income / Expenses	—	—	—	—	—	—	—	—	—	—
Profit Before Tax	3.97	5.57	4.94	4.93	4.95	4.55	4.78	4.00	4.85	4.00
Provision for Taxs	1.29	1.29	1.21	1.87	1.82	1.55	1.21	1.10	0.85	0.99
Current Income Tax	1.30	1.29	0.89	1.66	1.78	1.62	1.37	1.20	1.29	—
Deferred Tax	—	—	0.33	0.06	-0.08	-0.08	-0.16	-0.14	-0.45	—
Other taxes	0	0	0	0	0	0	0	0	0	—
Show More
Show Less
Profit After Tax	2.68	4.28	3.74	3.06	3.14	3.00	3.57	2.91	4.00	3.00
Extra items	—	—	—	—	—	—	—	0	0	0
Minority Interest	—	—	—	—	—	—	—	—	—	—
Share of Associate	—	—	—	—	—	—	—	—	—	—
Net Profit	2.68	4.28	3.74	3.06	3.14	3.00	3.57	2.91	4.00	3.00
Number of shares(Crs)	1.08	1.08	1.08	1.08	1.48	1.48	1.48	1.48	1.48	—
Dividend Payout Ratio	0	0	0	0	0	0	0	0	0	—

*TTM Values as of Jun 2023

CASH FLOW

Standalone
Consolidated

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity	10.93	6.06	20.75	19.75	9.06	27.95	19.45	-5.18	6.89	20.51
Profit Before Tax	3.97	5.57	4.94	4.93	4.95	4.55	4.78	4.00	4.85	4.62
Adjustments	12.68	10.71	13.97	13.74	11.53	12.35	11.83	9.04	7.37	7.46
OCF Before Working Capital	16.65	16.28	18.93	18.52	16.37	16.89	16.62	13.05	12.22	12.08
Working Capital Changes	-4.42	-8.94	2.71	2.88	-5.52	12.67	4.20	-16.94	-3.62	9.63
Taxes Paid	-1.30	-1.29	-0.89	-1.66	-1.78	-1.62	-1.37	-1.28	-1.72	-1.20
Show More
Show Less
Cash from Investing Activity	-3.02	2.14	-21.33	-1.47	4.39	-4.86	-0.92	-0.80	-1.42	-1.71
Net Fixed Assets Purchased	-3.21	2.06	-21.31	-1.59	-5.52	-3.29	-0.93	-0.80	-1.42	-1.82
Fixed Assets Purchased	-3.23	-3.55	-21.53	-2.94	-6.24	-3.97	-0.94	-0.93	-1.54	-1.83
Fixed Assets Sold	0.03	5.61	0.22	1.35	0.72	0.69	0.01	0.13	0.12	0.01
Show More
Show Less
Investment Purchased	—	—	-0.16	—	-0.93	-1.65	—	—	—	—
Investment Sold	—	—	—	—	10.27	—	—	—	—	—
Interest Recieved	0.19	0.09	0.14	0.12	0.57	0.07	0.01	—	—	0.11
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Cash from Financing Activity	-7.80	-8.20	0.99	-18.96	-13.50	-22.16	-19.68	6.02	-4.84	-19.54
Proceeds From Shares	—	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	0	0	0	0	0	0	0	13.04	-4.85	-4.38
Proceeds From Borrowings	—	—	—	—	—	—	—	13.04	—	—
Repayment From Borrowings	—	—	—	—	—	—	—	—	-4.85	-4.38
Show More
Show Less
Interest Paid	-10.96	-10.19	-10.10	-8.01	-7.70	-7.30	-7.38	-5.20	-4.59	-4.96
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Net Cash Flow	0.11	0.00	0.40	-0.68	-0.05	0.92	-1.16	0.05	0.62	-0.73
Opening Cash & Cash Equivalents	0.57	0.68	0.68	1.09	0.40	0.35	1.27	0.11	0.16	0.78
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.68	0.68	1.09	0.40	0.35	1.27	0.11	0.16	0.78	0.05
Net Capex (est)	3.21	-2.06	21.31	1.59	5.52	3.29	0.93	0.80	1.42	1.82
Free Cash Flow (est)	7.72	8.11	-0.56	18.15	3.55	24.66	18.52	-5.97	5.47	18.69

Cash Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

Ratios

Standalone
Consolidated

= Dominant Factor

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Operational Ratios
Quick Ratio	0.78	0.90	0.91	0.91	0.84	0.82	0.77	0.98	1.15	1.01
Liquid Assets (Crs)	86.32	117	110	126	113	127	105	127	126	127
Current Liabilities (Crs)	110	130	122	139	134	155	136	130	110	125
Show More
Show Less
Current Ratio	1.32	1.30	1.38	1.28	1.25	1.24	1.27	1.33	1.52	1.45
Current Assets (Crs)	145	168	168	179	167	193	173	173	166	182
Current Liabilities (Crs)	110	130	122	139	134	155	136	130	110	125
Show More
Show Less
Interest Coverage Ratio	1.39	1.35	1.52	1.48	1.59	1.61	1.60	1.62	1.74	1.99
EBIT (Crs)	14.05	15.39	16.25	15.34	13.33	13.03	12.15	12.44	9.40	9.75
Interest Expenses (Crs)	10.12	11.42	10.68	10.40	8.40	8.08	7.60	7.66	5.40	4.89
Show More
Show Less
Fixed Asset Turnover	7.73	7.21	7.77	6.07	5.62	5.39	4.69	4.87	4.01	4.64
Net Sales (Crs)	324	323	343	395	370	345	309	327	268	307
Fixed Assets (Crs)	41.96	44.78	44.16	65.16	65.75	64.01	65.84	67.15	66.76	66.15
Show More
Show Less
Cash Conversion Cycle	112	126	130	113	119	131	125	63.75	104	107
Inventory Days	56.97	62.20	58.00	50.95	52.98	63.57	78.88	63.56	59.05	56.92
Days Receivable	87.34	104	110	97.48	107	114	115	107	151	136
Days Payable	32.61	40.73	38.43	34.97	40.86	46.59	68.47	107	106	86.06
Show More
Show Less
Debt to Equity Ratio	1.94	1.81	1.77	1.91	1.95	1.41	1.10	0.81	0.93	0.87
Total Debt (Crs)	62.64	63.25	69.01	81.69	89.43	83.61	68.59	53.75	64.97	64.71
Shareholders Equity (Crs)	32.23	34.91	39.00	42.74	45.80	59.21	62.21	66.25	69.64	74.81
Show More
Show Less
Free Cash Flow/Sales (%)	-0.07	2.39	2.36	-0.14	4.91	1.03	7.98	5.66	-2.23	1.78
Free Cash Flow(est) (Crs)	-0.21	7.72	8.11	-0.56	18.15	3.55	24.66	18.52	-5.97	5.47
Net Sales (Crs)	324	323	343	395	370	345	309	327	268	307
Show More
Show Less
Show More
Show Less
Profitability Ratios
Op Profit Margin (%)	4.95	5.37	5.54	4.94	5.24	5.11	5.67	5.16	4.85	4.07
Operating Profit (Crs)	16.06	17.32	19.01	19.52	19.35	17.62	17.51	16.89	12.99	12.49
Net Sales (Crs)	324	323	343	395	370	345	309	327	268	307
Show More
Show Less
Net Profit Margin (%)	0.80	0.83	1.25	0.95	0.83	0.91	0.97	1.09	1.09	1.30
Net Profit (Crs)	2.61	2.68	4.28	3.74	3.06	3.14	3.00	3.57	2.91	4.00
Net Sales (Crs)	324	323	343	395	370	345	309	327	268	307
Show More
Show Less
ROCE (%)	27.52	27.44	26.62	21.56	21.88	19.57	18.44	17.70	10.84	11.20
EBIT (Crs)	14.05	15.39	16.25	15.34	13.33	13.03	12.15	12.44	9.40	9.75
Capital Employed (Crs)	51.05	56.08	61.06	71.15	60.94	66.59	65.87	70.27	86.72	86.98
Show More
Show Less
Return on Assets (%)	1.62	1.44	2.34	1.78	1.57	1.41	1.48	1.78	1.48	1.89
Net Profit (Crs)	2.61	2.68	4.28	3.74	3.06	3.14	3.00	3.57	2.91	4.00
Total Assets (Crs)	161	186	183	210	195	222	202	200	196	212
Show More
Show Less
ROIC (%)	18.42	18.00	18.40	16.53	12.37	10.51	12.13	13.00	5.95	8.56
Op Profit after Taxes (Crs)	8.96	9.64	10.75	11.36	7.32	6.72	7.35	8.39	4.48	6.28
Invested Capital (Crs)	48.64	53.56	58.42	68.69	59.14	63.89	60.60	64.56	75.24	73.32
Show More
Show Less
ROE (%)	8.10	7.67	10.98	8.74	6.69	5.30	4.82	5.38	4.17	5.35
Net Profit Margin (%)	0.80	0.83	1.25	0.95	0.83	0.91	0.97	1.09	1.09	1.30
Asset Turnover ratio	2.01	1.74	1.88	1.88	1.90	1.55	1.53	1.64	1.36	1.45
Equity Multiplier	5.00	5.32	4.69	4.92	4.25	3.75	3.25	3.02	2.82	2.84
Show More
Show Less
Adjusted EPS	2.42	2.48	3.96	3.46	2.84	2.13	2.03	2.42	1.97	2.71
Show More
Show Less
Valuation Ratios
P/E	2.08	1.90	4.79	5.75	8.99	14.22	8.04	5.16	13.98	10.91
Price to Book	0.17	0.15	0.53	0.50	0.60	0.75	0.39	0.28	0.58	0.58
EV/EBITDA	4.21	3.91	4.68	5.23	6.02	7.26	5.22	4.26	8.12	8.61
Dividend Yield (%)	0	0	0	0	0	0	0	0	0	0
Show More
Show Less

Quarterly Results

Standalone
Consolidated

(in Rs. Cr.)	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
Net Sales	103	38.76	60.41	97.37	108	122	81.12	43.99	81.46	58.43
Operating Expenses	100	36.50	57.53	94.30	106	118	79.41	41.73	78.87	56.15
Increase/Decrease in Stock	-3.45	0.44	-1.80	-4.20	0.79	-2.67	9.71	-7.89	-5.11	-12.47
Raw Material	76.50	23.86	38.25	73.30	86.43	100	52.70	35.09	65.46	52.77
Employee Cost	2.56	1.37	1.73	1.65	1.36	1.33	1.33	1.35	1.31	1.30
Selling and Distribution Expenses	0	0	0	0	0	0	0	0	0	0
Electricity, Power & Fuel Cost	0	0	0	0	0	0	0	0	0	0
Gen_AdminExpenses	0	0	0	0	0	0	0	0	0	0
Miscellaneous Expenses	0	0	0	0	0	0	0	0	0	0
Show More
Show Less
Operating Profit	3.05	2.26	2.88	3.07	2.05	3.60	1.71	2.26	2.60	2.29
Other Income	0.01	0.38	0.13	0.08	1.55	0.06	1.27	0.04	0.64	0.41
Interest	1.21	1.30	1.09	1.15	1.35	1.45	1.49	1.01	1.01	1.14
PBDT	1.85	1.34	1.92	2	2.25	2.22	1.49	1.29	2.22	1.56
Depreciation and Amortization	0.57	0.75	0.76	0.78	0.45	0.63	0.58	0.71	0.68	0.59
Profit Before Tax	1.29	0.59	1.15	1.22	1.80	1.59	0.91	0.58	1.54	0.97
Tax	0.51	0.17	0.25	0.35	0.06	0.40	0.23	0.15	0.36	0.25
Profit After Tax	0.78	0.42	0.91	0.87	1.74	1.19	0.68	0.43	1.18	0.71
Extra items	0	0	0	0	0	0	0	0	0	0
Net Profit	0.78	0.42	0.91	0.87	1.74	1.19	0.68	0.43	1.18	0.71
Quarterly Ratios
EPS	0.53	0.28	0.61	0.59	1.18	0.81	0.46	0.29	0.80	0.48
Operating Profit Margin	2.95	5.84	4.77	3.15	1.90	2.96	2.11	5.14	3.19	3.91
Net Profit Margin	0.75	1.08	1.50	0.89	1.61	0.98	0.83	0.98	1.45	1.22
Show More
Show Less

Reverse DCF

Earnings

(Cr)

Discount Rate (%)

5 YEAR

Terminal Multiple

Implied Growth Rate over a 5 year period*

10 YEAR

Terminal Multiple

Implied Growth Rate over a 10 year period*

20 YEAR

Terminal Multiple

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF

Data feed provided by Accord Fintech