Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth (8) 27.10 11.80 --
Op profit growth 36.50 (12) 13.80 --
EBIT growth 32.90 (9.50) 14.10 --
Net profit growth 34.60 (28) 3.67 --
Profitability ratios (%)        
OPM 5.80 3.91 5.66 5.56
EBIT margin 5.56 3.85 5.41 5.31
Net profit margin 2.87 1.96 3.44 3.71
RoCE 30.30 15.90 85 --
RoNW 2.97 2.50 7.33 10
RoA 1.77 1.71 4.07 4.64
Per share ratios ()        
EPS 2.93 2.17 4.35 6.36
Dividend per share -- -- -- --
Cash EPS 2.11 1.40 3.92 5.70
Book value per share 24.60 21.70 14.80 15.90
Valuation ratios        
P/E 1.26 1.50 -- --
P/CEPS 14.70 23.30 -- --
P/B -- -- -- --
EV/EBIDTA 6.94 8.21 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (28) (27) (31) (28)
Liquidity ratios        
Debtor days 20.30 11.90 23.30 --
Inventory days 61.50 62.80 60.20 --
Creditor days (13) (27) (47) --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Revenue 22.40 24.30 19.20 17.10
yoy growth (%) (8) 27.10 11.80 --
Raw materials (19) (22) (17) (16)
As % of sales 84.90 88.50 88.60 91.40
Employee costs (0.70) (0.70) (0.40) (0.20)
As % of sales 2.92 2.86 2.34 1.25
Other costs (1.40) (1.20) (0.70) (0.30)
As % of sales 6.42 4.77 3.44 1.77
Operating profit 1.30 0.95 1.08 0.95
OPM 5.80 3.91 5.66 5.56
Depreciation (0.20) (0.20) (0.10) (0.10)
Interest expense (0.20) (0.10) (0.10) --
Other income 0.13 0.16 0.02 0.02
Profit before tax 1.04 0.80 0.93 0.88
Taxes (0.30) (0.20) (0.30) (0.20)
Tax rate (28) (27) (31) (28)
Minorities and other -- -- -- --
Adj. profit 0.75 0.58 0.64 0.64
Exceptional items (0.10) (0.10) 0.02 --
Net profit 0.64 0.48 0.66 0.64
yoy growth (%) 34.60 (28) 3.67 --
NPM 2.87 1.96 3.44 3.71
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Jan-1970 Jan-1970 Jan-1970 Jan-1970
Profit before tax -- -- -- --
Depreciation -- -- -- --
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-2016 Mar-2015 Mar-2014 Mar-2013
Equity capital 2.20 2.20 1.52 1
Preference capital -- -- -- --
Reserves 3.21 2.57 0.73 0.59
Net worth 5.41 4.77 2.25 1.59
Minority interest
Debt 3.51 2.12 1.70 1.79
Deferred tax liabilities (net) 0.13 0.10 0.09 0.05
Total liabilities 9.05 6.99 4.04 3.43
Fixed assets 3.24 2.03 1.64 1.46
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 5.40 4.82 2.28 1.92
Inventories 3.27 4.28 4.10 2.22
Inventory Days 53.30 64.20 78.10 47.30
Sundry debtors 1.40 1.09 0.50 1.95
Debtor days 22.80 16.30 9.53 41.50
Other current assets 1.72 1.06 0.54 0.18
Sundry creditors (0.50) (1) (2.40) (2.30)
Creditor days 7.66 15 45.70 48.60
Other current liabilities (0.50) (0.60) (0.50) (0.20)
Cash 0.42 0.15 0.13 0.05
Total assets 9.06 7 4.05 3.43
Switch to
Consolidated
Standalone


Report not showing data