Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Jan-1970 Jan-1970 Jan-1970
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM (1.50) -- -- --
EBIT margin (7) -- -- --
Net profit margin (17) -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (22) -- -- --
Book value per share 25.30 -- -- --
Valuation ratios        
P/E 0.11 -- -- --
P/CEPS (0.10) -- -- --
P/B 0.11 -- -- --
EV/EBIDTA (184) -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 0.71 -- -- --
Net debt / equity 3.81 -- -- --
Net debt / op. profit (70) -- -- --
Cost breakup ()        
Material costs (90) -- -- --
Employee costs (1.50) -- -- --
Other costs (10) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2015 Jan-1970 Jan-1970 Jan-1970
Revenue 1,148 -- -- --
yoy growth (%) -- -- -- --
Raw materials (1,032) -- -- --
As % of sales 89.90 -- -- --
Employee costs (17) -- -- --
As % of sales 1.48 -- -- --
Other costs (116) -- -- --
As % of sales 10.10 -- -- --
Operating profit (17) -- -- --
OPM (1.50) -- -- --
Depreciation (74) -- -- --
Interest expense (113) -- -- --
Other income 10.30 -- -- --
Profit before tax (193) -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit (193) -- -- --
Exceptional items -- -- -- --
Net profit (193) -- -- --
yoy growth (%) -- -- -- --
NPM (17) -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2015 Jan-1970 Jan-1970 Jan-1970
Profit before tax (193) -- -- --
Depreciation (74) -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Jan-1970 Jan-1970 Jan-1970
Equity capital 122 -- -- --
Preference capital -- -- -- --
Reserves 187 -- -- --
Net worth 309 -- -- --
Minority interest
Debt 1,202 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 1,511 -- -- --
Fixed assets 777 -- -- --
Intangible assets
Investments 0.11 -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 709 -- -- --
Inventories 653 -- -- --
Inventory Days 208 -- -- --
Sundry debtors 331 -- -- --
Debtor days 105 -- -- --
Other current assets 171 -- -- --
Sundry creditors (388) -- -- --
Creditor days 123 -- -- --
Other current liabilities (60) -- -- --
Cash 25 -- -- --
Total assets 1,511 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2015 Jan-1970 Jan-1970 Jan-1970 Jan-1970
Gross Sales 1,145 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 1,145 -- -- -- --
Other Operating Income 3.19 -- -- -- --
Other Income 10.30 -- -- -- --
Total Income 1,158 -- -- -- --
Total Expenditure ** 1,165 -- -- -- --
PBIDT (6.60) -- -- -- --
Interest 113 -- -- -- --
PBDT (120) -- -- -- --
Depreciation 73.70 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (193) -- -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (193) -- -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (193) -- -- -- --
EPS (Unit Curr.) (16) -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 122 -- -- -- --
Public Shareholding (Number) 40,895,500 -- -- -- --
Public Shareholding (%) 33.50 -- -- -- --
Pledged/Encumbered - No. of Shares 81,180,000 -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding 100 -- -- -- --
Pledged/Encumbered - % in Total Equity 66.50 -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) (0.60) -- -- -- --
PBDTM(%) (10) -- -- -- --
PATM(%) (17) -- -- -- --