Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
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) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
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-2017 Mar-2016 Mar-2015 Mar-2014
Equity capital 1.91 0.31 0.31 0.31
Preference capital 1.16 1.16 1.16 1.16
Reserves 235 216 188 176
Net worth 238 217 190 177
Minority interest
Debt 65.60 54.40 44.70 50.40
Deferred tax liabilities (net) 8.59 5.53 6.04 2.94
Total liabilities 313 277 240 231
Fixed assets 253 198 182 158
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.08 0.01 -- --
Net working capital 48.80 72.60 54.50 50.50
Inventories 78.90 68.50 57.70 52.30
Inventory Days -- -- -- --
Sundry debtors 19.70 18.30 13.60 11.60
Debtor days -- -- -- --
Other current assets 64.90 50 42 36
Sundry creditors (88) (55) (50) (40)
Creditor days -- -- -- --
Other current liabilities (27) (9) (9.10) (9.40)
Cash 11.10 6.05 3.69 21.80
Total assets 313 277 240 231
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 908 760 562 449 347
Excise Duty 4.14 3.23 3.30 3.22 3.29
Net Sales 904 757 559 446 344
Other Operating Income -- -- -- -- --
Other Income 1.54 0.71 1.76 1.23 0.73
Total Income 905 758 561 447 344
Total Expenditure ** 863 706 527 425 316
PBIDT 42.40 51.40 33.70 21.40 28.30
Interest 4.48 5.88 6.33 4.73 3.61
PBDT 37.90 45.60 27.40 16.70 24.70
Depreciation 25 18 15.30 11.70 6.82
Minority Interest Before NP -- -- -- -- --
Tax 0.05 0.71 2.41 0.99 1.07
Deferred Tax 2.99 (0.50) 5.16 1.12 3.60
Reported Profit After Tax 9.89 27.40 4.48 2.88 13.20
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 9.89 27.40 4.48 2.88 13.20
Extra-ordinary Items -- (5.80) (1.90) -- --
Adjusted Profit After Extra-ordinary item 9.89 33.20 6.40 2.88 13.20
EPS (Unit Curr.) 51.90 875 30.50 19.70 99.90
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.06 1.47 1.47 1.46 1.32
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(%) 4.69 6.79 6.03 4.80 8.22
PBDTM(%) 4.20 6.02 4.90 3.74 7.17
PATM(%) 1.09 3.61 0.80 0.65 3.83