You are on page 1of 7

CMP 222 3143.

52
52 week high/low 470/164
PE 16.6
201203 (12) 201303 (12) 201403 (12) 201503 (12) 201603 (12) 201703 (12) 5yrs CAG 4yrs CAG 3yrs CAG 2yrs CAGR
INCOME :
Sales Turnover 1656.9 1988.7 2186.1 2735.3 2738.9 2698.7 8% 8% 7% -1%
Excise Duty 0 0 0 0 0 0
Net Sales 1656.9 1988.7 2186.1 2735.3 2738.9 2698.7
YOY growth 20% 10% 25% 0% -1%
Other Income 104 232.1 111 115.5 84 91.9 -2% -21% -6% -11%
Stock Adjustments 18.1 27.4 39.9 -23.4 -18.4 20.8

Total Income 1779 2248.2 2337 2827.4 2804.5 2811.4 8% 6% 6% 0%

EXPENDITURE :
Raw Materials 70.7 92.1 110 82 99.3 102.8
% to sales 4% 5% 5% 3% 4% 4%
Power & Fuel Cost 8 9.7 11.7 14.4 16.3 17.2
% to sales 0% 0% 1% 1% 1% 1%
Employee Cost 620.7 674.6 686.6 749.7 611 505.9
% to sales 37% 34% 31% 27% 22% 19%
Other Manufacturing Expenses 524.2 636.3 703.1 1080.2 1206.7 1342.1
% to sales 32% 32% 32% 39% 44% 50%
Selling and Administration Expenses 272.9 216.5 275.5 321.6 379.1 369
% to sales 16% 11% 13% 12% 14% 14%
Miscellaneous Expenses 244 276.1 201.6 114 64.9 56.1
Total Expenditure 1740.5 1905.4 1988.5 2361.9 2377.2 2393.1

EBITDA -83.6 83.3 197.6 373.4 361.7 305.6 #VALUE! 38% 16% -10%
YOY growth -200% 137% 89% -3% -16%
EBITDA Margin % -5% 4% 9% 14% 13% 11%
EBITDA Incl OI 38.5 342.8 348.5 465.5 427.3 418.3
EBITDA Incl OI Margin % 2% 15% 15% 16% 15% 15%
Interest 74 101.1 89.7 98.4 75.8 84.8
Depreciation 46 56 54.7 77.4 79.6 64.2
Minority Interest (before tax) 0 0 0 0 0 0
Profit Before Tax -81.5 185.7 204.1 289.7 271.9 269.3 #VALUE! 10% 10% -4%
Tax 18.3 13.5 37.9 81.4 66.1 74.9
Fringe Benefit Tax 0 0 0 0 0 0
Deferred Tax -35.7 23.8 4.4 -3.7 -8.9 4.7
Net Profit -64 148.4 161.8 212 214.6 189.6 #VALUE! 6% 5% -5%
Minority Interest (after tax) -9.1 2.7 8.4 -0.3 0 0

Net Profit after Minority Interest & P/L Asso.Co. -54.9 145.7 153.4 212.3 214.6 189.6
Extraordinary Items -13.3 5 -8.7 -7 13.6 16
Adjusted Net Profit -41.6 140.7 162.1 219.3 201 173.6
YOY growth -438% 15% 35% -8% -14%

EPS before Minority Interest (Unit Curr.) 0 15.76 17.18 18.21 17.97 13.38
FINANCE - BALANCE SHEET CONS. - CL Educate Ltd (Curr: Rs in Mn.) As on 11/05/2018

SOURCES OF FUNDS :
Share Capital
Reserves Total
Equity Application Money
Total Shareholders Funds
Minority Interest
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities

Total Liabilities

APPLICATION OF FUNDS :
Gross Block
Less: Accumulated Depreciation
Net Block
Capital Work in Progress
Investments
Current Assets, Loans & Advances
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Less : Current Liabilities and Provisions
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Miscellaneous Expenses not written off
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets

Total Assets

Contingent Liabilities

Net sales to debtors


Net sales to creditors
Net sales to inventories

Debtors days
Creditor days
Inventory days

ROE
ROCE
EV
EV/EBITDA
201203 201303 201403 201503 201603 201703

93.4 99.2 99.2 116.5 119.4 141.6


957.5 1241.4 1398.4 1976.4 2286.4 3439.1
29.5 0 13.9 0 0 0
1080.4 1340.6 1511.5 2092.9 2405.8 3580.7
266.5 277.4 288 13.7 0 0
312.7 251.8 232 622.5 630.5 463.4
355.8 401.4 398.3 0 66.6 125.4
668.5 653.2 630.3 622.5 697.1 588.8
9.9 16.3 21.6 31.7 37.9 41.3

2025.3 2287.5 2451.4 2760.8 3140.8 4210.8

1346.1 1254.7 1309.1 1309.1 1585.7 1717.3


169.4 198.9 247 205.3 385.1 432.8
1176.7 1055.8 1062.1 1103.8 1200.6 1284.5
6 6.4 6.3 6.3 6.3 6.3
17.6 17.4 17.2 17 16.8 16.6

40.5 67.7 105.7 88.7 67.7 84


459.9 536.6 647.6 866 1180 1391
293.8 121.3 114 193.5 158.7 2225.2
477.2 624.1 734.6 836.4 898.3 854.5
1271.4 1349.7 1602 1984.6 2304.6 4554.7

579.7 483.9 515.2 608.8 688.1 1937.5


3.5 14.9 25.7 25 24.8 24.4
583.2 498.8 540.8 633.9 713 1961.9
688.2 851 1061.1 1350.8 1591.6 2592.7
0 0 0 0 0 0
34.6 1.1 1.6 3.3 8.3 10.7
23.7 14 18.9 18.6 14.5 21.5
10.9 -12.9 -17.3 -15.3 -6.2 -10.8
125.9 369.7 321.9 298.2 331.7 321.5

2025.3 2287.5 2451.3 2760.8 3140.8 4210.8

495.3 631.3 654.8 334.3 341.1 110.6

3.6 3.7 3.4 3.2 2.3 1.9


2.9 4.1 4.2 4.5 4.0 1.4
40.9 29.4 20.7 30.8 40.5 32.1

101 98 108 116 157 188


128 89 86 81 92 262
9 12 18 12 9 11

-5% 9% 9% 10% 9% 5%
0% 13% 12% 14% 11% 8%
3518 532 516 429 538 -1636
-42.1 6.4 2.6 1.1 1.5 -5.4
QUARTERLY - RESULTS AT A GLANCE - CL Educate Ltd (Curr: Rs in Mn.) As on 11/05/2018
COMPANY/QUARTERLY/RESULTS AT A GLANCE/26994/CL Educate¤CmbDetail»0

3rd Qtr 201712


3rd Qtr 201612VAR [%]
2nd Qtr 201709
2nd Qtr 201609
VAR [%]1st Qtr 201706
1st Qtr 201606VAR [%]
Gross 302.3 255 18.5 403.6 390.1 3.5 438.9 421.3 4.2
Excise 0 0 0 0 0 0 0 0 0
Net Sa 302.3 255 18.5 403.6 390.1 3.5 438.9 421.3 4.2
Other 0 0 0 0 0 0 0 0 0
Other 56.4 24.9 126.5 44.5 35 27.1 32.2 19 69.5
Total 358.8 279.9 28.2 448.1 425.1 5.4 471.1 440.3 7
Total 354.4 292.6 21.1 420.1 347.3 21 407.3 381.4 6.8
PBIDT 4.4 -12.6 -134.9 28 77.8 -64 63.8 58.9 8.3
Interes 9.9 14.5 -31.7 4.7 11.6 -59.5 10.3 12.6 -18.3
PBDT -5.5 -27.2 -79.8 23.3 66.2 -64.8 53.5 46.3 15.6
Deprec 17.6 12.1 45.5 16.9 11.9 42 16.2 11.4 42.1
PBT -23.1 -39.2 -41.1 6.4 54.3 -88.2 37.3 34.9 6.9
Tax -9.9 -10.8 -8.3 -12.7 15.9 -179.9 22.6 15.3 47.7
Fringe 0 0 0 0 0 0 0 0 0
Deferr 12.1 -2.1 -676.2 14.8 2 640 -10.4 -4.3 141.9
Report -25.2 -26.3 -4.2 4.3 36.3 -88.2 25 23.8 5
Extra 0 0 0 0 0 0 0 0 0
Adjust -25.2 -26.3 -4.2 4.3 36.3 -88.2 25 23.8 5

Basic:
EPS b -1.77 -2.2 -19.5 0.31 3.04 -89.8 1.77 2 -11.5

PBID 1.46 -4.94 -129.6 6.94 19.94 -65.2 14.54 13.98 4


PBDT -1.82 -10.67 -82.9 5.77 16.97 -66 12.19 10.99 10.9
PATM( -8.34 -10.31 -19.1 1.07 9.31 -88.5 5.7 5.65 0.9
Full Full
Year_x00 Year_x00
0D_ 0D_
4th Qtr 201703
4th Qtr 201603VAR [%] 201703 201603 VAR [%]
363.5 344.4 5.5 1452.6 1571 -7.5
0 0 0 0 0 0
363.5 344.4 5.5 1452.6 1571 -7.5
9.8 61 -83.9 25.8 72.5 -64.4
18.4 35.4 -48 84.9 86 -1.3
391.7 440.8 -11.1 1563.3 1729.5 -9.6
331.1 369.8 -10.5 1355.3 1550.9 -12.6
60.6 71 -14.6 208 178.6 16.5
14.9 16.4 -9.1 52.5 51.8 1.4
45.7 54.7 -16.5 155.5 126.8 22.6
12.5 15.1 -17.2 47.9 62.2 -23
33.2 39.5 -15.9 107.6 64.6 66.6
7.8 14.1 -44.7 28.3 23.7 19.4
0 0 0 0 0 0
2.6 -1.7 -252.9 6.9 -3.3 309.1
22.8 27.1 -15.9 72.4 44.2 63.8
0 0 0 0 0 0
22.8 27.1 -15.9 72.4 44.2 63.8

1.9 2.3 -17.4 6.05 3.74 61.8

16.67 20.62 -19.2 14.32 11.37 25.9


12.57 15.88 -20.8 10.7 8.07 32.6
6.27 7.87 -20.3 4.98 2.81 77.2