ratios of radico khaitan
TRANSCRIPT
-
8/6/2019 Ratios of Radico Khaitan
1/65
Mar '06 Mar '07 Mar '08 Mar '09 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 19.29 76.97 20.49 20.49 26.37
Equity Share Capital 19.29 19.29 20.49 20.49 26.37
Share Application Money 0 0 11.35 0 0Preference Share Capital 0 57.68 0 0 0
Reserves 114.04 146.32 212.09 199.25 560.77
Revaluation Reserves 9.61 9.54 9.47 9.41 9.35
Networth 142.94 232.83 253.4 229.15 596.49
Secured Loans 232.87 276.87 210.98 400.25 244.92
Unsecured Loans 109.11 333.37 329.05 300.11 201.22
Total Debt 341.98 610.24 540.03 700.36 446.14
Total Liabilities 484.92 843.07 793.43 929.51 1,042.63
Mar '06 Mar '07 Mar '08 Mar '09 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 318.23 360.61 441.8 511.92 550.51
Less: Accum. Depreciatio 60.78 76.13 94.58 111.22 136.58
Net Block 257.45 284.48 347.22 400.7 413.93
Capital Work in Progress 3.76 44.23 40.92 76.98 52.96
Investments 7.21 25.29 33.57 52.59 89.37
Inventories 63.84 73.79 76.79 108.44 123.05
Sundry Debtors 90.29 129.58 138.97 170.03 235.55
Cash and Bank Balance 3.16 14.87 13.81 15.33 28.59Total Current Assets 157.29 218.24 229.57 293.8 387.19
Loans and Advances 142.2 195.51 236.74 261.64 293.49
Fixed Deposits 1.11 194.11 69.34 26.65 4.65
Total CA, Loans & Advanc 300.6 607.86 535.65 582.09 685.33
Deffered Credit 0 0 0 0 0
Current Liabilities 79.32 98.44 114.98 133.56 151.04
Provisions 7.63 20.36 48.94 49.26 47.94
Total CL & Provisions 86.95 118.8 163.92 182.82 198.98
Net Current Assets 213.65 489.06 371.73 399.27 486.35
Miscellaneous Expenses 2.84 0 0 0 0
Total Assets 484.91 843.06 793.44 929.54 1,042.61
Contingent Liabilities 18.24 29.67 18.65 25.38 83.98
Book Value (Rs) 13.82 17.17 22.7 21.45 44.54
-
8/6/2019 Ratios of Radico Khaitan
2/65
-
8/6/2019 Ratios of Radico Khaitan
3/65
-
8/6/2019 Ratios of Radico Khaitan
4/65
-
8/6/2019 Ratios of Radico Khaitan
5/65
-
8/6/2019 Ratios of Radico Khaitan
6/65
-
8/6/2019 Ratios of Radico Khaitan
7/65
-
8/6/2019 Ratios of Radico Khaitan
8/65
-
8/6/2019 Ratios of Radico Khaitan
9/65
-
8/6/2019 Ratios of Radico Khaitan
10/65
-
8/6/2019 Ratios of Radico Khaitan
11/65
-
8/6/2019 Ratios of Radico Khaitan
12/65
-
8/6/2019 Ratios of Radico Khaitan
13/65
-
8/6/2019 Ratios of Radico Khaitan
14/65
-
8/6/2019 Ratios of Radico Khaitan
15/65
-
8/6/2019 Ratios of Radico Khaitan
16/65
-
8/6/2019 Ratios of Radico Khaitan
17/65
-
8/6/2019 Ratios of Radico Khaitan
18/65
-
8/6/2019 Ratios of Radico Khaitan
19/65
-
8/6/2019 Ratios of Radico Khaitan
20/65
-
8/6/2019 Ratios of Radico Khaitan
21/65
-
8/6/2019 Ratios of Radico Khaitan
22/65
-
8/6/2019 Ratios of Radico Khaitan
23/65
-
8/6/2019 Ratios of Radico Khaitan
24/65
-
8/6/2019 Ratios of Radico Khaitan
25/65
-
8/6/2019 Ratios of Radico Khaitan
26/65
-
8/6/2019 Ratios of Radico Khaitan
27/65
-
8/6/2019 Ratios of Radico Khaitan
28/65
-
8/6/2019 Ratios of Radico Khaitan
29/65
Radico Khaitan
-
8/6/2019 Ratios of Radico Khaitan
30/65
-
8/6/2019 Ratios of Radico Khaitan
31/65
-
8/6/2019 Ratios of Radico Khaitan
32/65
-
8/6/2019 Ratios of Radico Khaitan
33/65
-
8/6/2019 Ratios of Radico Khaitan
34/65
-
8/6/2019 Ratios of Radico Khaitan
35/65
-
8/6/2019 Ratios of Radico Khaitan
36/65
-
8/6/2019 Ratios of Radico Khaitan
37/65
-
8/6/2019 Ratios of Radico Khaitan
38/65
-
8/6/2019 Ratios of Radico Khaitan
39/65
-
8/6/2019 Ratios of Radico Khaitan
40/65
-
8/6/2019 Ratios of Radico Khaitan
41/65
-
8/6/2019 Ratios of Radico Khaitan
42/65
-
8/6/2019 Ratios of Radico Khaitan
43/65
-
8/6/2019 Ratios of Radico Khaitan
44/65
-
8/6/2019 Ratios of Radico Khaitan
45/65
-
8/6/2019 Ratios of Radico Khaitan
46/65
-
8/6/2019 Ratios of Radico Khaitan
47/65
-
8/6/2019 Ratios of Radico Khaitan
48/65
-
8/6/2019 Ratios of Radico Khaitan
49/65
-
8/6/2019 Ratios of Radico Khaitan
50/65
-
8/6/2019 Ratios of Radico Khaitan
51/65
-
8/6/2019 Ratios of Radico Khaitan
52/65
-
8/6/2019 Ratios of Radico Khaitan
53/65
-
8/6/2019 Ratios of Radico Khaitan
54/65
-
8/6/2019 Ratios of Radico Khaitan
55/65
-
8/6/2019 Ratios of Radico Khaitan
56/65
-
8/6/2019 Ratios of Radico Khaitan
57/65
-
8/6/2019 Ratios of Radico Khaitan
58/65
-
8/6/2019 Ratios of Radico Khaitan
59/65
Radico Khaitan
Mar '06 Mar '07 Mar '08 Mar '09 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Tur 829.29 977.67 1,228.191,174.73 1,481.25
Excise D 334.67 388.68 418.77 478.7 645.7
Net Sale 494.62 588.99 809.42 696.03 835.55
Other Inc 0.01 17.21 24.32 -11.49 10.07Stock Adj 0.73 5.07 4.65 10.63 12.13
Total Inc 495.36 611.27 838.39 695.17 857.75
Expenditure
Raw Mat 242.25 278.44 450.75 342.66 404.98
Power & 5.44 16.71 13.28 17.44 21.78
Employe 28.59 39.87 47.63 55.25 53.2
Other Ma 3.65 4.41 17.04 7.28 7.07
Selling a 119.39 157.87 175.52 175.66 204.61
Miscellan 11.79 16.25 26.92 15.59 17.83
Preopera 0 0 0 0 0Total Exp 411.11 513.55 731.14 613.88 709.47
Mar '06 Mar '07 Mar '08 Mar '09 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Operatin 84.24 80.51 82.93 92.78 138.21
PBDIT 84.25 97.72 107.25 81.29 148.28
Interest 21.95 38.32 49.51 56.5 75.36
PBDT 62.3 59.4 57.74 24.79 72.92
Deprecia 11.26 15.51 18.98 23.12 25.6Other Wr 4.94 0 0 0 0
Profit Bef 46.1 43.89 38.76 1.67 47.32
Extra-ord 1.28 -7.25 0.39 12.16 2.7
PBT (Post 47.38 36.64 39.15 13.83 50.02
Tax 7.16 10.76 6.07 5.89 8.45
Reported 45.17 32.54 33.07 6.54 41.54
Total Val 168.86 235.1 280.39 271.21 304.49
Preferen 0 2.35 3.5 0 0
Equity Di 4.82 4.82 5.12 3.07 7.91
Corporat 0.68 1.21 1.47 0.52 1.31
Per share data (an
Shares in 964.48 964.481,024.621,024.621,318.31
Earning 4.68 3.13 2.89 0.64 3.15
Equity Di 25 25 25 15 30
Book Val 13.82 17.17 22.7 21.45 44.54
-
8/6/2019 Ratios of Radico Khaitan
60/65
Cash flows
Mar '06 Mar '07 Mar '08 Mar '09
12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 52.33 44.03 39.14 12.37
Net Cash From Operating Activities 9.98 -3.4 54.47 -5.47
Net Cash (used in)/from
-111.02 -97.45 -62.75 -137.51Investing Activities
Net Cash (used in)/from Financing Activities 98.53 305.56 -117.56 101.8Net (decrease)/increase In Cash and Cash Equival -2.51 204.71 -125.84 -41.17
Opening Cash & Cash Equivalents 6.79 4.27 208.98 83.15
Closing Cash & Cash Equivalents 4.27 208.98 83.15 41.98
Source : Asian CERC
-
8/6/2019 Ratios of Radico Khaitan
61/65
Mar '10
12 mths
49.94
49.42
-74.99
16.83-8.73
41.98
33.24
-
8/6/2019 Ratios of Radico Khaitan
62/65
Radico Khaitan
Mar '06 Mar '07 Mar '08 Mar '09
Investment Valuation Ratios
Face Value 2 2 2 2
Dividend Per Share 0.5 0.5 0.5 0.3
Operating Profit Per Share (Rs) 8.74 8.35 8.09 8.92
Net Operating Profit Per Share (Rs) 51.28 61.07 79 67.93Free Reserves Per Share (Rs) 11.46 14.92 20.36 17.94
Bonus in Equity Capital -- -- -- --
Profitability Ratios
Operating Profit Margin(%) 17.03 13.67 10.24 13.12
Profit Before Interest And Tax Margin(%) 14.66 10.77 7.78 9.39
Gross Profit Margin(%) 13.77 9.89 7.89 9.8
Cash Profit Margin(%) 11.33 7.96 4.81 8.14
Adjusted Cash Margin(%) 11.69 7.63 4.81 8.14
Net Profit Margin(%) 9.07 5.39 4.02 0.9
Adjusted Net Profit Margin(%) 8.44 5.06 4.02 0.9Return On Capital Employed(%) 14.96 9.55 9.71 10.69
Return On Net Worth(%) 33.88 14.57 12.71 2.97
Adjusted Return on Net Worth(%) 32.2 17.04 7.32 16.37
Return on Assets Excluding Revaluations 7.9 17.17 22.7 21.45
Return on Assets Including Revaluations 8.03 18.16 23.62 22.36
Return on Long Term Funds(%) 20.45 12.44 13.16 14.81
Liquidity And Solvency Ratios
Current Ratio 0.88 1.28 1.02 0.84
Quick Ratio 2.7 4.48 2.78 2.53Debt Equity Ratio 2.56 4.03 2.32 3.19
Long Term Debt Equity Ratio 1.61 2.87 1.49 2.02
Debt Coverage Ratios
Interest Cover 3.79 2.25 1.65 1.87
Total Debt to Owners Fund 2.56 4.03 2.32 3.19
Financial Charges Coverage Ratio 3.98 2.48 1.92 2.15
Financial Charges Coverage Ratio Post Tax 3.8 2.25 2.05 1.52
Management Efficiency Ratios
Inventory Turnover Ratio 7.8 8.18 20.34 13
Debtors Turnover Ratio 6.52 5.36 6.03 4.51
Investments Turnover Ratio 14.94 16.51 20.34 13
Fixed Assets Turnover Ratio 3.14 2.61 2.12 1.54
Total Assets Turnover Ratio 1.19 0.76 1.12 0.81
Asset Turnover Ratio 1.91 1.96 2.12 1.54
Average Raw Material Holding 70.96 55.11 52.62 70.54
Average Finished Goods Held 24 23.68 18.07 27.11
-
8/6/2019 Ratios of Radico Khaitan
63/65
Number of Days In Working Capital 155.5 298.92 165.33 206.5
Profit & Loss Account Ratios
Material Cost Composition 48.97 47.27 55.68 49.23
Imported Composition of Raw Materials Consum 1.24 2.05 1.14 1.43
Selling Distribution Cost Composition 18.14 20.6 17.06 20.79
Expenses as Composition of Total Sales 6.38 13.11 7.89 9.18
Cash Flow Indicator Ratios
Dividend Payout Ratio Net Profit 12.17 19.97 22.28 55.02
Dividend Payout Ratio Cash Profit 8.96 13.19 13.57 12.12
Earning Retention Ratio 86.92 78.65 61.34 90.01
Cash Earning Retention Ratio 90.56 86.22 81.71 93.92
AdjustedCash Flow Times 5.87 13.24 13.66 11.85
Mar '06 Mar '07 Mar '08 Mar '09
Earnings Per Share 4.68 3.13 2.89 0.64
Book Value 13.82 17.17 22.7 21.45
Source : Asian CERC
-
8/6/2019 Ratios of Radico Khaitan
64/65
Mar '10
2
0.6
9.87
63.380.09
--
15.57
12.4
12.51
7.96
7.96
4.92
4.9210.72
6.96
6.96
45.25
45.25
10.72
3.55
2.910.75
0.75
1.81
0.75
2.22
2.09
12.04
4.12
12.04
1.52
0.8
1.52
--
--
-
8/6/2019 Ratios of Radico Khaitan
65/65