Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Jan-1970
Growth matrix (%)        
Revenue growth 19.90 101 -- --
Op profit growth 29.70 114 -- --
EBIT growth 30.50 101 -- --
Net profit growth 21.10 111 -- --
Profitability ratios (%)        
OPM 17.20 15.90 15 --
EBIT margin 12.30 11.30 11.30 --
Net profit margin 8.16 8.08 7.71 --
RoCE 20.20 19.30 -- --
RoNW 3.82 5.08 4.39 --
RoA 2.42 3.13 2.73 --
Per share ratios ()        
EPS 3.09 3.49 2.17 --
Dividend per share -- -- -- --
Cash EPS 1.14 1.51 1.13 --
Book value per share 20.20 17.20 12.40 --
Valuation ratios        
P/E 0.92 -- -- --
P/CEPS 16.30 -- -- --
P/B -- -- -- --
EV/EBIDTA 4.98 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (6.50) (4.50) (12) --
Liquidity ratios        
Debtor days 87.70 80.60 -- --
Inventory days 20.10 9.13 -- --
Creditor days (8.50) (19) -- --
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 Jan-1970
Revenue 33.80 28.20 14 --
yoy growth (%) 19.90 101 -- --
Raw materials (18) (13) (7) --
As % of sales 52.60 47.60 49.60 --
Employee costs (0.90) (0.70) (0.90) --
As % of sales 2.68 2.58 6.62 --
Other costs (9.30) (9.60) (4) --
As % of sales 27.50 33.90 28.80 --
Operating profit 5.82 4.49 2.09 --
OPM 17.20 15.90 15 --
Depreciation (1.70) (1.30) (0.50) --
Interest expense (1.20) (0.80) (0.40) --
Other income 0.09 -- 0.01 --
Profit before tax 2.95 2.39 1.18 --
Taxes (0.20) (0.10) (0.10) --
Tax rate (6.50) (4.50) (12) --
Minorities and other -- -- -- --
Adj. profit 2.76 2.28 1.04 --
Exceptional items -- -- 0.04 --
Net profit 2.76 2.28 1.08 --
yoy growth (%) 21.10 111 -- --
NPM 8.16 8.08 7.71 --
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 8.93 6.52 4.99 0.99
Preference capital -- -- -- --
Reserves 9.12 4.69 1.17 0.06
Net worth 18.10 11.20 6.16 1.05
Minority interest
Debt 9.96 6.69 3.59 3.44
Deferred tax liabilities (net) 0.49 0.29 0.16 0.02
Total liabilities 28.50 18.20 9.91 4.51
Fixed assets 15.70 10.80 5.32 2.32
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.02 0.02 -- --
Net working capital 12.40 7.34 4.56 1.84
Inventories 2.83 0.90 0.51 0.93
Inventory Days 30.60 11.70 13.30 --
Sundry debtors 9.41 6.82 5.62 0.99
Debtor days 102 88.30 146 --
Other current assets 2.89 1.23 1.17 0.13
Sundry creditors (1.20) (0.10) (2.40) (0.10)
Creditor days 12.90 1.55 61.50 --
Other current liabilities (1.60) (1.50) (0.40) (0.10)
Cash 0.36 0.03 0.01 0.35
Total assets 28.50 18.20 9.89 4.51
Switch to
Consolidated
Standalone


Report not showing data