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 (0.10) 67.70 -- --
Op profit growth 24.80 42.70 -- --
EBIT growth 43 32.40 -- --
Net profit growth (123) (11) -- --
Profitability ratios (%)        
OPM 27.60 22.10 26 --
EBIT margin 21.20 14.80 18.70 --
Net profit margin 1.31 (5.70) (11) --
RoCE 197 70.90 -- --
RoNW (11) 18.30 -- --
RoA 0.19 (0.90) -- --
Per share ratios ()        
EPS 1.58 -- -- --
Dividend per share 0.20 -- -- --
Cash EPS (8.90) (26) (26) --
Book value per share 6.23 (20) (8.80) --
Valuation ratios        
P/E 6.10 -- -- --
P/CEPS (4.30) -- -- --
P/B 6.10 -- -- --
EV/EBIDTA 5.95 -- -- --
Payout (%)        
Dividend payout 14.90 -- -- --
Tax payout (37) 7.39 (15) --
Liquidity ratios        
Debtor days 2.36 4.96 -- --
Inventory days -- -- -- --
Creditor days (76) (48) -- --
Leverage ratios        
Interest coverage (1.10) (0.70) (0.60) --
Net debt / equity 28.90 (14) (35) --
Net debt / op. profit 5.27 7.20 9.82 --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (3.90) (3.80) (4.20) --
Other costs (68) (74) (70) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Jan-1970
Revenue 2,007 2,009 1,198 --
yoy growth (%) (0.10) 67.70 -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (78) (76) (50) --
As % of sales 3.86 3.79 4.16 --
Other costs (1,374) (1,488) (837) --
As % of sales 68.50 74.10 69.80 --
Operating profit 555 445 312 --
OPM 27.60 22.10 26 --
Depreciation (171) (180) (130) --
Interest expense (383) (404) (380) --
Other income 40.70 32.50 43.30 --
Profit before tax 41.70 (106) (155) --
Taxes (15) (7.90) 23.60 --
Tax rate (37) 7.39 (15) --
Minorities and other -- -- (0.90) --
Adj. profit 26.30 (114) (132) --
Exceptional items -- (1.10) 3.31 --
Net profit 26.30 (115) (129) --
yoy growth (%) (123) (11) -- --
NPM 1.31 (5.70) (11) --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Jan-1970
Profit before tax 41.70 (106) (155) --
Depreciation (171) (180) (130) --
Tax paid (15) (7.90) 23.60 --
Working capital 56.30 -- -- --
Other operating items -- -- -- --
Operating cashflow (88) (294) -- --
Capital expenditure 8.39 -- -- --
Free cash flow (80) (294) -- --
Equity raised (210) (561) -- --
Investments 21 -- -- --
Debt financing/disposal (31) 2.10 -- --
Dividends paid 3.25 -- -- --
Other items -- -- -- --
Net in cash (296) (853) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Jan-1970
Equity capital 163 111 100 --
Preference capital -- -- -- --
Reserves (61) (338) (188) --
Net worth 101 (226) (88) --
Minority interest
Debt 3,076 3,336 3,220 --
Deferred tax liabilities (net) 347 307 73.40 --
Total liabilities 3,524 3,416 3,207 --
Fixed assets 2,036 2,172 2,369 --
Intangible assets
Investments 21.70 32.30 0.63 --
Deferred tax asset (net) 454 401 149 --
Net working capital 862 676 525 --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 0.17 25.80 28.80 --
Debtor days 0.03 4.69 8.76 --
Other current assets 1,372 1,176 898 --
Sundry creditors (334) (266) (146) --
Creditor days 60.80 48.40 44.60 --
Other current liabilities (175) (260) (255) --
Cash 150 135 162 --
Total assets 3,524 3,416 3,207 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2016 Sep-2016 Jun-2016 Mar-2016 Dec-2015
Gross Sales 337 438 461 516 464
Excise Duty -- -- -- -- --
Net Sales 337 438 461 516 464
Other Operating Income 52.50 9.69 -- 6.64 18.40
Other Income 17.70 123 74.30 12.50 18.80
Total Income 407 570 535 535 501
Total Expenditure ** 87.90 112 110 388 95
PBIDT 319 458 425 148 406
Interest 121 127 125 96.40 160
PBDT 198 331 301 51.10 247
Depreciation 193 233 246 41.40 258
Minority Interest Before NP -- -- -- -- --
Tax 1.68 35.40 21.10 (0.30) (2.10)
Deferred Tax -- -- -- -- --
Reported Profit After Tax 2.88 62.50 33.50 10.10 (9.20)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.95 62.40 33.50 10.10 (9.60)
Extra-ordinary Items -- 68 33.50 -- --
Adjusted Profit After Extra-ordinary item 0.95 (5.60) 0.02 10.10 (9.60)
EPS (Unit Curr.) 0.06 3.84 2.06 0.63 (0.60)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 1 -- -- -- --
Equity 163 163 163 163 163
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 94.70 105 92.20 28.60 87.50
PBDTM(%) 58.70 75.60 65.20 9.91 53.10
PATM(%) 0.86 14.30 7.27 1.95 (2)