| Key Financial Ratios of Blue Blends (India) (in Rs. Cr.) |
Mar 16 |
Mar 15 |
Mar 14 |
Mar 13 |
Mar 12 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
4.47 |
2.82 |
4.40 |
11.55 |
-0.93 |
|
| Diluted EPS (Rs.) |
4.47 |
2.82 |
4.40 |
10.82 |
-0.93 |
|
| Cash EPS (Rs.) |
6.08 |
5.12 |
6.53 |
13.95 |
2.34 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
19.41 |
15.61 |
12.78 |
3.97 |
-23.83 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
19.41 |
15.61 |
12.78 |
3.97 |
-23.83 |
|
| Dividend / Share(Rs.) |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
92.82 |
90.79 |
90.45 |
92.82 |
94.19 |
|
| PBDIT/Share (Rs.) |
12.03 |
9.45 |
9.32 |
6.37 |
9.92 |
|
| PBIT/Share (Rs.) |
10.42 |
7.15 |
7.08 |
3.97 |
6.65 |
|
| PBT/Share (Rs.) |
4.83 |
2.60 |
3.12 |
11.55 |
-0.93 |
|
| Net Profit/Share (Rs.) |
4.47 |
2.82 |
4.29 |
11.55 |
-0.93 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
12.96 |
10.40 |
10.30 |
6.85 |
10.52 |
|
| PBIT Margin (%) |
11.22 |
7.87 |
7.82 |
4.27 |
7.05 |
|
| PBT Margin (%) |
5.20 |
2.86 |
3.45 |
12.44 |
-0.98 |
|
| Net Profit Margin (%) |
4.81 |
3.10 |
4.74 |
12.44 |
-0.98 |
|
| Return on Networth / Equity (%) |
23.02 |
18.08 |
33.55 |
290.69 |
0.00 |
|
| Return on Capital Employed (%) |
8.36 |
5.72 |
8.44 |
32.83 |
17.07 |
|
| Return on Assets (%) |
5.34 |
3.84 |
6.08 |
19.28 |
-1.52 |
|
| Total Debt/Equity (X) |
1.00 |
1.27 |
1.74 |
5.28 |
-2.26 |
|
| Asset Turnover Ratio (%) |
111.01 |
123.75 |
128.39 |
154.95 |
154.43 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.76 |
1.67 |
2.01 |
1.47 |
1.64 |
|
| Quick Ratio (X) |
1.26 |
1.02 |
1.26 |
0.99 |
1.28 |
|
| Inventory Turnover Ratio (X) |
6.21 |
5.84 |
6.13 |
7.86 |
11.84 |
|
| Dividend Payout Ratio (NP) (%) |
11.86 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
8.72 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
88.14 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
91.28 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
209.41 |
85.25 |
73.52 |
117.67 |
130.42 |
|
| EV/Net Operating Revenue (X) |
1.16 |
0.48 |
0.42 |
0.70 |
0.76 |
|
| EV/EBITDA (X) |
8.97 |
4.65 |
4.07 |
10.17 |
7.24 |
|
| MarketCap/Net Operating Revenue (X) |
0.87 |
0.15 |
0.10 |
0.28 |
0.01 |
|
| Retention Ratios (%) |
88.13 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Price/BV (X) |
4.17 |
0.85 |
0.70 |
6.64 |
-0.03 |
|
| Price/Net Operating Revenue |
0.87 |
0.15 |
0.10 |
0.28 |
0.01 |
|
| Earnings Yield |
0.06 |
0.21 |
0.48 |
0.44 |
-1.24 |
|
Source : Dion Global Solutions Limited
