Meghmani Organics (Delisted) financials and balance sheet

BSE: 532865Fertilizers & Agrochemicals

Last traded ₹138.25 on 17 May 2021

Delisted on 20 Sep 2021.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Meghmani Organics annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings

Operating and net margin, per cent

  • Operating margin
  • Net margin

The years either side of a change of basis do not compare. From the year to Mar 2017, the company's revenue for that year, ₹1,117 Cr, differs from its quarters added, ₹1,097 Cr. From the year to Mar 2018, GST replaced excise duty on 1 Jul 2017, and revenue before that day includes the duty.

Results for the year to Mar 2020

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue1,625
  2. Materials and goods−1,007
  3. Employee costs−83
  4. Other expenses−299
  5. Operating profit236
  6. Depreciation−48
  7. Other income+78
  8. One-off items0.0
  9. Finance costs−31
  10. Profit before tax235
  11. Tax−43
  12. Net profit193

What the company owns

  • Plant, investments and other assets₹875 Cr
  • Receivables₹464 Cr
  • Inventory₹297 Cr
  • Cash and bank₹8 Cr

What pays for it: net worth and liabilities

  • Net worth₹991 Cr
  • Owed to suppliers₹235 Cr
  • Borrowings₹223 Cr
  • Other liabilities₹195 Cr

Profit and loss

Standalone, ₹ crore, years to March.Meghmani Organics quarterly results

₹ croreMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 25 MayMar 2020Filed 15 Jun
Revenue from operations8668227508939489811,1171,2601,4101,625
7727496978168488439841,0891,1781,388
Materials and goods bought5775414865665815646417078111,007
Employee costs–353443––––7583
Other expenses–173176207––––293299
Operating profit before depreciation93735377100138133171232236
Operating margin10.8%8.9%7.0%8.6%10.5%14.0%11.9%13.6%16.5%14.5%
Materials, % of revenue–65.8%64.9%63.3%––––57.5%62.0%
Employee costs, % of revenue–4.3%4.6%4.8%––––5.3%5.1%
Other expenses, % of revenue–21.0%23.5%23.2%––––20.7%18.4%
Depreciation and amortisation20262631353638434648
Operating profit after depreciation734726466510195129186189
Other income11010419311263978
Finance costs19262735484136314631
Profit before one-off items and tax55301015366469124179235
One-off items6–––−4−8−4−2430
Profit before tax60301015325665121222235
13143361524455443
Net profit471761226404277169193
Other comprehensive income––––––––−1−2
Total comprehensive income––––––––168191
Net margin5.4%2.0%0.8%1.3%2.8%4.1%3.7%6.1%12.0%11.9%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2011, Mar 2015, Mar 2016, Mar 2017 and Mar 2018 they do not, so they are left blank.
Earlier years, Mar 2008 to Mar 2010
₹ croreMar 2008Mar 2009Mar 2010
Revenue from operations593795752
538671637
Materials and goods bought408502486
Employee costs13––
Other expenses117––
Operating profit before depreciation55124115
Operating margin9.2%15.6%15.3%
Materials, % of revenue68.8%––
Employee costs, % of revenue2.1%––
Other expenses, % of revenue19.8%––
Depreciation and amortisation141517
Operating profit after depreciation4010998
Other income16–0
Finance costs92414
Profit before one-off items and tax–8585
One-off items–−23−1
Profit before tax476284
Tax101222
Net profit385162
Net margin6.3%6.4%8.2%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2020, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Filed 25 MayMar 2020Filed 15 JunSep 2020Half yearFiled 7 Nov
8389911,084
Share capital252525
Reserves8139651,059
285223240
533551490
133102196
Total assets1,5041,6441,770
695797861
808847909
Net debt282215110
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2011, Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2020, after the latest full year: the cash flow over its six months.

₹ croreSep 2020Half yearFiled 7 Nov
210
228
46
Receivables55
Inventories−34
Payables7
Other working capital18
Tax paid−18
Capital spending94
Free cash flow116
−163
5
Dividends paid0
Shares bought back0
Shares issued0
Net change in cash52
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Filed 25 MayMar 2020Filed 15 Jun
Earnings per share₹1.63₹3.03₹6.63₹7.59
Diluted earnings per share₹1.63₹3.03₹6.63₹7.59
Book value per share––₹32.95₹38.96
Market cap at the year end (₹ crore)––1,554942

Ratios

Standalone, years to March.

RatioMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 25 MayMar 2020Filed 15 Jun
Revenue growth15.1%−5.1%−8.8%19.1%6.1%3.4%–––15.2%
Operating profit growth−19.1%−21.8%−27.7%46.3%29.3%37.8%–28.5%35.7%1.7%
Net profit growth−23.4%−64.9%−65.1%100.2%126.4%53.0%3.5%85.3%119.3%14.4%
Earnings per share growth–––––––85.9%118.8%14.5%
––––––––20.1%21.1%
–––––––––1.0 pts
From the net margin–––––––––−0.1 pts
From asset turnover–––––––––2.0 pts
From borrowing–––––––––−0.9 pts
Return on capital employed––––––––16.6%15.6%
Interest cover3.81.81.01.31.42.52.64.24.16.0
Debt to equity––––––––0.340.22
Receivable days––––––––92104
Inventory days––––––––164108
Payable days––––––––9985
Cash conversion cycle, days––––––––157127
Working capital days––––––––122102
Asset turnover––––––––0.941.03
Assets per rupee of net worth––––––––1.791.72
Sales per rupee of plant––––––––3.303.50
Plant being built, % of plant in use––––––––10.4%20.7%
Revenue growth and operating profit growth are left blank for the year to Mar 2017: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Revenue growth is left blank for the years to Mar 2018 and Mar 2019: between the two periods excise duty was taken out of revenue when GST replaced it, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2011, Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2020.

Return on assets, latest year
12.3%
Measure10 years5 years3 years
Revenue growth, yearly rate8.0%11.4%13.3%
Profit growth, yearly rate12.1%49.1%66.9%
Return on equity, average––20.6%
Return on capital employed, average––16.1%
Operating margin, average11.6%14.1%14.9%
Net margin, average5.0%7.5%10.0%
Asset turnover, average––0.99
Cash conversion cycle, days, average––142
Interest cover, average2.93.94.7
Debt to equity, average––0.28

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020
Effective tax ratePublished threshold 17.16 per cent21.3345.5731.1919.8418.69–––––
A threshold marked as ours has no published figure; it is the line we read the check against.