| Key Financial Ratios of Carborundum Universal (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
14.39 |
13.10 |
11.42 |
9.28 |
7.65 |
|
| Diluted EPS (Rs.) |
14.38 |
13.07 |
11.39 |
9.25 |
7.64 |
|
| Cash EPS (Rs.) |
19.10 |
17.76 |
16.45 |
13.84 |
12.02 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
100.52 |
93.92 |
86.04 |
76.78 |
66.59 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
100.52 |
93.92 |
86.04 |
76.78 |
66.59 |
|
| Revenue from Operations/Share (Rs.) |
137.21 |
142.16 |
125.30 |
111.97 |
103.19 |
|
| PBDIT/Share (Rs.) |
23.42 |
24.62 |
22.31 |
18.94 |
17.56 |
|
| PBIT/Share (Rs.) |
17.90 |
18.89 |
16.70 |
13.83 |
12.95 |
|
| PBT/Share (Rs.) |
17.57 |
18.44 |
16.24 |
12.87 |
11.74 |
|
| Net Profit/Share (Rs.) |
13.58 |
12.04 |
10.85 |
8.73 |
7.42 |
|
| NP After MI And SOA / Share (Rs.) |
14.38 |
13.09 |
11.41 |
9.27 |
7.65 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
17.06 |
17.31 |
17.80 |
16.91 |
17.01 |
|
| PBIT Margin (%) |
13.04 |
13.28 |
13.32 |
12.35 |
12.55 |
|
| PBT Margin (%) |
12.80 |
12.97 |
12.96 |
11.49 |
11.37 |
|
| Net Profit Margin (%) |
9.89 |
8.46 |
8.65 |
7.79 |
7.18 |
|
| NP After MI And SOA Margin (%) |
10.48 |
9.21 |
9.10 |
8.27 |
7.41 |
|
| Return on Networth/Equity (%) |
14.65 |
14.36 |
13.78 |
12.64 |
12.08 |
|
| Return on Capital Employed (%) |
17.49 |
19.56 |
18.78 |
17.28 |
10.70 |
|
| Return on Assets (%) |
11.88 |
11.09 |
10.27 |
9.09 |
7.71 |
|
| Total Debt/Equity (X) |
0.03 |
0.05 |
0.08 |
0.11 |
0.22 |
|
| Asset Turnover Ratio (%) |
113.40 |
120.46 |
112.82 |
109.89 |
104.08 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
3.79 |
3.21 |
2.76 |
2.35 |
1.79 |
|
| Quick Ratio (X) |
2.36 |
1.89 |
1.71 |
1.41 |
1.08 |
|
| Inventory Turnover Ratio (X) |
5.12 |
5.05 |
5.41 |
5.46 |
5.25 |
|
| Dividend Payout Ratio (NP) (%) |
27.79 |
20.99 |
15.32 |
10.78 |
26.13 |
|
| Dividend Payout Ratio (CP) (%) |
20.08 |
14.60 |
10.27 |
6.95 |
16.31 |
|
| Earnings Retention Ratio (%) |
72.21 |
79.01 |
84.68 |
89.22 |
73.87 |
|
| Cash Earnings Retention Ratio (%) |
79.92 |
85.40 |
89.73 |
93.05 |
83.69 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
53.61 |
42.12 |
36.64 |
14.40 |
10.65 |
|
| Interest Coverage Ratios (Post Tax) (%) |
53.61 |
42.12 |
36.64 |
14.40 |
10.65 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
3,970.53 |
7,728.99 |
6,623.72 |
5,578.74 |
3,518.28 |
|
| EV/Net Operating Revenue (X) |
1.53 |
2.87 |
2.80 |
2.64 |
1.81 |
|
| EV/EBITDA (X) |
8.95 |
16.60 |
15.71 |
15.61 |
10.63 |
|
| MarketCap/Net Operating Revenue (X) |
1.60 |
2.86 |
2.77 |
2.60 |
1.70 |
|
| Retention Ratios (%) |
72.20 |
79.00 |
84.67 |
89.21 |
73.86 |
|
| Price/BV (X) |
2.24 |
4.46 |
4.20 |
3.97 |
2.77 |
|
| Price/Net Operating Revenue |
1.60 |
2.86 |
2.77 |
2.60 |
1.70 |
|
| Earnings Yield |
0.07 |
0.03 |
0.03 |
0.03 |
0.04 |
|
Source : Dion Global Solutions Limited
