| Key Financial Ratios of Sundrop Brands (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
14.38 |
14.49 |
13.60 |
11.74 |
9.59 |
|
| Diluted EPS (Rs.) |
14.38 |
14.47 |
13.60 |
11.74 |
9.59 |
|
| Cash EPS (Rs.) |
21.65 |
20.80 |
20.16 |
17.98 |
16.16 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
167.23 |
154.20 |
139.55 |
125.62 |
138.19 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
167.23 |
154.20 |
139.55 |
125.62 |
138.19 |
|
| Dividend / Share(Rs.) |
3.00 |
2.50 |
2.50 |
2.00 |
2.00 |
|
| Revenue from Operations/Share (Rs.) |
342.68 |
337.94 |
332.80 |
330.30 |
320.93 |
|
| PBDIT/Share (Rs.) |
25.24 |
28.05 |
27.35 |
24.96 |
23.36 |
|
| PBIT/Share (Rs.) |
17.51 |
21.17 |
20.18 |
18.18 |
16.79 |
|
| PBT/Share (Rs.) |
16.79 |
21.13 |
20.08 |
18.09 |
14.60 |
|
| Net Profit/Share (Rs.) |
13.92 |
13.91 |
12.99 |
11.20 |
9.59 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
7.36 |
8.30 |
8.21 |
7.55 |
7.27 |
|
| PBIT Margin (%) |
5.11 |
6.26 |
6.06 |
5.50 |
5.23 |
|
| PBT Margin (%) |
4.89 |
6.25 |
6.03 |
5.47 |
4.55 |
|
| Net Profit Margin (%) |
4.06 |
4.11 |
3.90 |
3.39 |
2.98 |
|
| Return on Networth / Equity (%) |
8.32 |
9.02 |
9.30 |
8.91 |
6.93 |
|
| Return on Capital Employed (%) |
9.77 |
13.21 |
13.85 |
13.89 |
11.40 |
|
| Return on Assets (%) |
6.63 |
7.16 |
7.19 |
6.62 |
4.57 |
|
| Total Debt/Equity (X) |
0.01 |
0.00 |
0.00 |
0.06 |
0.28 |
|
| Asset Turnover Ratio (%) |
163.40 |
174.06 |
184.38 |
195.25 |
153.32 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.74 |
2.82 |
2.24 |
1.75 |
1.33 |
|
| Quick Ratio (X) |
1.70 |
1.81 |
1.13 |
0.51 |
0.37 |
|
| Inventory Turnover Ratio (X) |
10.78 |
9.83 |
8.61 |
6.93 |
5.37 |
|
| Dividend Payout Ratio (NP) (%) |
21.01 |
20.92 |
17.82 |
20.66 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
13.51 |
13.99 |
11.48 |
12.87 |
0.00 |
|
| Earnings Retention Ratio (%) |
78.99 |
79.08 |
82.18 |
79.34 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
86.49 |
86.01 |
88.52 |
87.13 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
934.21 |
1,445.19 |
1,511.89 |
1,336.51 |
1,217.54 |
|
| EV/Net Operating Revenue (X) |
1.12 |
1.75 |
1.86 |
1.66 |
1.56 |
|
| EV/EBITDA (X) |
15.19 |
21.14 |
22.68 |
21.97 |
21.39 |
|
| MarketCap/Net Operating Revenue (X) |
1.12 |
1.76 |
1.90 |
1.64 |
1.44 |
|
| Retention Ratios (%) |
78.98 |
79.07 |
82.17 |
79.33 |
0.00 |
|
| Price/BV (X) |
2.29 |
3.86 |
4.53 |
4.31 |
3.34 |
|
| Price/Net Operating Revenue |
1.12 |
1.76 |
1.90 |
1.64 |
1.44 |
|
| Earnings Yield |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
|
Source : Dion Global Solutions Limited
