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 3.20 13.90 (18) 29.30
Op profit growth (7.40) 74.90 (45) 71.60
EBIT growth (9.50) 91.30 (47) 33.60
Net profit growth (8.50) 78.70 (45) 41.30
Profitability ratios (%)        
OPM 27 30.10 19.60 29
EBIT margin 26.60 30.30 18 28
Net profit margin 22.10 24.90 15.90 23.80
RoCE 86.50 69.50 196 44
RoNW 3.88 4.75 3.20 6.08
RoA 3.83 4.68 3.13 5.96
Per share ratios ()        
EPS 24.50 25.80 14.30 25
Dividend per share -- -- 4 9
Cash EPS 20.40 22.10 11.10 22.30
Book value per share 158 136 112 103
Valuation ratios        
P/E 1.27 1.87 1.20 0.97
P/CEPS 9.83 11.50 12.10 4.46
P/B -- -- -- --
EV/EBIDTA 4.57 6.10 5.85 2.43
Payout (%)        
Dividend payout -- -- 32.70 42
Tax payout (17) (18) (12) (15)
Liquidity ratios        
Debtor days 97.20 97.50 110 62.40
Inventory days -- -- -- --
Creditor days (16) (18) (22) (22)
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 2,108 1,737 1,733 1,391
yoy growth (%) 21.30 0.27 24.60 31.70
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (1,753) (1,420) (1,430) (1,044)
As % of sales 83.20 81.70 82.50 75
Other costs (164) (128) (136) (146)
As % of sales 7.77 7.35 7.84 10.50
Operating profit 191 190 167 201
OPM 9.07 10.90 9.63 14.50
Depreciation (48) (52) (57) (43)
Interest expense (1.20) (1.20) (2) (2.70)
Other income 15.80 6.83 7.58 7.48
Profit before tax 158 144 116 162
Taxes (37) (31) (26) (32)
Tax rate (24) (22) (23) (20)
Minorities and other -- -- -- --
Adj. profit 121 113 89.80 131
Exceptional items -- -- -- --
Net profit 121 113 89.80 131
yoy growth (%) 7.05 25.70 (31) 8.32
NPM 5.73 6.50 5.18 9.40
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Profit before tax 158 144 116 162
Depreciation (48) (52) (57) (43)
Tax paid (37) (31) (26) (32)
Working capital 397 251 57.20 (57)
Other operating items -- -- -- --
Operating cashflow 470 312 90.40 30.30
Capital expenditure 336 184 103 (103)
Free cash flow 806 495 194 (73)
Equity raised 1,119 1,102 1,114 1,099
Investments (15) (9.80) (6.60) 6.59
Debt financing/disposal 50.30 18.80 (14) 28
Dividends paid -- -- 16.20 38.30
Other items -- -- -- --
Net in cash 1,960 1,607 1,303 1,099
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 38.70 40.20 40.40 42.60
Preference capital -- -- -- --
Reserves 873 751 636 554
Net worth 912 791 676 596
Minority interest
Debt 69.40 59.10 62.30 85.90
Deferred tax liabilities (net) 30.20 22.80 31.10 31.10
Total liabilities 1,011 873 770 713
Fixed assets 330 295 324 315
Intangible assets
Investments 1.49 1.41 1.35 7.94
Deferred tax asset (net) 23.70 17.60 3.13 11.80
Net working capital 344 373 329 213
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 525 475 430 326
Debtor days 90.90 99.70 90.70 85.50
Other current assets 583 477 441 371
Sundry creditors (182) (158) (183) (166)
Creditor days 31.50 33.20 38.60 43.60
Other current liabilities (582) (420) (359) (317)
Cash 312 186 112 165
Total assets 1,011 873 770 713
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2016 Mar-2016 Dec-2015 Sep-2015 Jun-2015
Gross Sales 535 553 585 501 470
Excise Duty -- -- -- -- --
Net Sales 535 553 585 501 470
Other Operating Income -- -- -- -- --
Other Income 5.20 2.93 3.47 5.17 4.23
Total Income 540 556 588 506 474
Total Expenditure ** 488 506 524 457 431
PBIDT 51.70 50.80 64.60 49.10 42.50
Interest 0.22 0.21 0.34 0.39 0.26
PBDT 51.50 50.50 64.20 48.70 42.30
Depreciation 9.58 11.60 12.30 12.20 11.70
Minority Interest Before NP -- -- -- -- --
Tax 12 9 13.80 9.38 5.05
Deferred Tax -- -- -- -- --
Reported Profit After Tax 29.90 30 38.20 27.20 25.50
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 29.90 30 38.20 27.20 25.50
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 29.90 30 38.20 27.20 25.50
EPS (Unit Curr.) 7.73 7.73 9.80 6.88 6.35
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 38.70 38.70 38.70 38.70 40.20
Public Shareholding (Number) -- -- -- 9,728,425 11,178,425
Public Shareholding (%) -- -- -- 25.10 27.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 28,978,034 28,978,034
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 74.90 72.20
PBIDTM(%) 9.68 9.17 11 9.81 9.06
PBDTM(%) 9.64 9.13 11 9.73 9
PATM(%) 5.60 5.41 6.53 5.43 5.43