Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Jan-1970 Jan-1970
Growth matrix (%)        
Revenue growth 17.90 -- -- --
Op profit growth 44.70 -- -- --
EBIT growth 81.60 -- -- --
Net profit growth (214) -- -- --
Profitability ratios (%)        
OPM 11 8.95 -- --
EBIT margin 6.94 4.50 -- --
Net profit margin 1.19 (1.20) -- --
RoCE 409 -- -- --
RoNW 0.58 -- -- --
RoA 0.40 -- -- --
Per share ratios ()        
EPS 1.98 0.30 -- --
Dividend per share -- -- -- --
Cash EPS (2.70) (4.30) -- --
Book value per share 43.40 38.40 -- --
Valuation ratios        
P/E 6.58 -- -- --
P/CEPS (104) -- -- --
P/B 6.58 -- -- --
EV/EBIDTA 32.50 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (37) (71) -- --
Liquidity ratios        
Debtor days 33.60 -- -- --
Inventory days 11.70 -- -- --
Creditor days (42) -- -- --
Leverage ratios        
Interest coverage (3.80) (1.50) -- --
Net debt / equity 0.26 0.43 -- --
Net debt / op. profit 1.32 2.72 -- --
Cost breakup ()        
Material costs (24) (25) -- --
Employee costs (21) (20) -- --
Other costs (44) (46) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Jan-1970 Jan-1970
Revenue 1,607 1,364 -- --
yoy growth (%) 17.90 -- -- --
Raw materials (387) (341) -- --
As % of sales 24.10 25 -- --
Employee costs (335) (277) -- --
As % of sales 20.80 20.30 -- --
Other costs (709) (624) -- --
As % of sales 44.10 45.80 -- --
Operating profit 177 122 -- --
OPM 11 8.95 -- --
Depreciation (75) (68) -- --
Interest expense (29) (41) -- --
Other income 10.20 7.74 -- --
Profit before tax 82.10 20.50 -- --
Taxes (31) (15) -- --
Tax rate (37) (71) -- --
Minorities and other (21) (23) -- --
Adj. profit 30.10 (17) -- --
Exceptional items (11) -- -- --
Net profit 19.10 (17) -- --
yoy growth (%) (214) -- -- --
NPM 1.19 (1.20) -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Jan-1970 Jan-1970
Profit before tax 82.10 20.50 -- --
Depreciation (75) (68) -- --
Tax paid (31) (15) -- --
Working capital (33) -- -- --
Other operating items -- -- -- --
Operating cashflow (56) -- -- --
Capital expenditure 76 -- -- --
Free cash flow 19.60 -- -- --
Equity raised 1,236 -- -- --
Investments 34.90 -- -- --
Debt financing/disposal 95.50 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,386 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Jan-1970 Jan-1970
Equity capital 204 200 -- --
Preference capital -- -- -- --
Reserves 682 568 -- --
Net worth 887 768 -- --
Minority interest
Debt 258 362 -- --
Deferred tax liabilities (net) 50 49.90 -- --
Total liabilities 1,195 1,181 -- --
Fixed assets 948 934 -- --
Intangible assets
Investments 87.20 52.20 -- --
Deferred tax asset (net) 23.90 14 -- --
Net working capital 111 152 -- --
Inventories 50.50 52.20 -- --
Inventory Days 11.50 14 -- --
Sundry debtors 153 143 -- --
Debtor days 34.70 38.30 -- --
Other current assets 169 161 -- --
Sundry creditors (188) (145) -- --
Creditor days 42.70 38.80 -- --
Other current liabilities (73) (59) -- --
Cash 24.10 29.50 -- --
Total assets 1,195 1,181 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2016 Mar-2016 Sep-2015 Mar-2015 Sep-2014
Gross Sales 922 820 780 701 658
Excise Duty -- -- -- -- --
Net Sales 922 820 780 701 658
Other Operating Income 17.60 7.74 6.55 3.24 1.68
Other Income 7.86 7.27 7.42 5.68 2.05
Total Income 947 835 794 710 661
Total Expenditure ** 823 746 704 649 593
PBIDT 124 88.70 89.60 61.20 68.50
Interest 10.80 12.30 17.10 23.70 17.20
PBDT 113 76.40 72.50 37.60 51.30
Depreciation 38.70 40.30 35.80 36.20 32.20
Minority Interest Before NP -- -- -- -- --
Tax 26.40 16.60 13.50 5.16 9.44
Deferred Tax -- -- -- -- --
Reported Profit After Tax 48.20 19.40 23.10 (3.70) 9.66
Minority Interest After NP -- -- (0.40) (1.40) (1)
Net Profit after Minority Interest 43.80 10.80 10.40 (14) (2.70)
Extra-ordinary Items -- (11) -- -- --
Adjusted Profit After Extra-ordinary item 43.80 21.80 10.40 (14) (2.70)
EPS (Unit Curr.) 2.16 0.53 0.52 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 204 202 200 200 0.35
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(%) 13.50 10.80 11.50 8.73 10.40
PBDTM(%) -- -- -- -- --
PATM(%) 5.23 2.37 2.97 (0.50) 1.47