Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Dec-2015 Dec-2014 Dec-2013 Dec-2012
Growth matrix (%)        
Revenue growth (6.70) 8.80 28.20 13.60
Op profit growth (20) 16.20 125 18.20
EBIT growth (23) 21.90 146 35.90
Net profit growth 25.20 48.30 187 11.20
Profitability ratios (%)        
OPM 12 14 13.10 7.44
EBIT margin 11.30 13.60 12.20 6.35
Net profit margin 16.20 12 8.84 3.95
RoCE 119 (231) 94.30 (334)
RoNW 10.70 8.78 6.18 2.34
RoA 10.50 8.59 6.05 2.29
Per share ratios ()        
EPS 6.95 5.03 3.83 10.90
Dividend per share 3.95 5.85 2.05 23.50
Cash EPS 6.61 5.25 3.36 6.65
Book value per share 19.10 16.70 18.30 156
Valuation ratios        
P/E 3.97 5.20 2.05 0.14
P/CEPS 11.50 16.60 11.20 3.39
P/B 3.97 5.20 2.05 0.14
EV/EBIDTA 10.70 9.75 4.53 5.08
Payout (%)        
Dividend payout 61.70 114 57.80 186
Tax payout (44) (39) (27) (36)
Liquidity ratios        
Debtor days 69.30 64.50 61.90 79.80
Inventory days -- -- -- --
Creditor days (35) (35) (33) (33)
Leverage ratios        
Interest coverage (71) (81) (97) (44)
Net debt / equity (0.30) (0.60) (0.40) (0.40)
Net debt / op. profit (1.20) (1.50) (1.30) (2.30)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (60) (61) (60) (67)
Other costs (28) (25) (27) (25)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Dec-2015 Dec-2014 Dec-2013 Dec-2012
Revenue 605 648 596 465
yoy growth (%) (6.70) 8.80 28.20 13.60
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (365) (394) (357) (313)
As % of sales 60.30 60.70 60 67.20
Other costs (168) (164) (161) (118)
As % of sales 27.70 25.30 27 25.30
Operating profit 72.40 90.70 78 34.60
OPM 12 14 13.10 7.44
Depreciation (14) (11) (10) (10)
Interest expense (1) (1.10) (0.70) (0.70)
Other income 9.81 9.07 4.71 5
Profit before tax 67.20 87.40 71.80 28.90
Taxes (30) (34) (19) (10)
Tax rate (44) (39) (27) (36)
Minorities and other -- -- -- --
Adj. profit 37.50 53.10 52.70 18.40
Exceptional items 60.30 25 -- --
Net profit 97.80 78.10 52.70 18.40
yoy growth (%) 25.20 48.30 187 11.20
NPM 16.20 12 8.84 3.95
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Dec-2015 Dec-2014 Dec-2013 Dec-2012
Profit before tax 67.20 87.40 71.80 28.90
Depreciation (14) (11) (10) (10)
Tax paid (30) (34) (19) (10)
Working capital 4.21 23.20 -- (23)
Other operating items -- -- -- --
Operating cashflow 27.70 65.10 42.50 (15)
Capital expenditure 0.37 (5.60) -- 5.63
Free cash flow 28.10 59.50 42.50 (9.30)
Equity raised 369 379 412 393
Investments 40.90 1.80 -- (1.80)
Debt financing/disposal 0.57 0.37 -- (0.40)
Dividends paid 50.10 74.60 26 29.40
Other items -- -- -- --
Net in cash 489 516 480 411
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Dec-2015 Dec-2014 Dec-2013 Dec-2012
Equity capital 12.60 12.70 12.60 12.50
Preference capital -- -- -- --
Reserves 230 200 219 182
Net worth 243 213 232 195
Minority interest
Debt 1.26 0.93 1.45 0.56
Deferred tax liabilities (net) 2.28 3.77 3.78 3.37
Total liabilities 246 218 237 199
Fixed assets 79.80 69.60 75.40 66.10
Intangible assets
Investments 40.90 1.80 1 --
Deferred tax asset (net) 5.98 7.53 9.31 8.85
Net working capital 34.60 2.49 49.80 42.10
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 105 125 104 98.10
Debtor days 63.10 70.40 63.70 77
Other current assets 41.40 36.30 59.70 46.50
Sundry creditors (51) (52) (54) (40)
Creditor days 30.50 29.20 33.10 31.40
Other current liabilities (61) (107) (60) (62)
Cash 85.20 136 101 81.50
Total assets 246 218 237 199
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2016 Mar-2016 Dec-2015 Sep-2015 Jun-2015
Gross Sales 149 142 146 143 165
Excise Duty -- -- -- -- --
Net Sales 149 142 146 143 165
Other Operating Income 1.31 0.81 2.33 0.61 0.83
Other Income 1.43 1.36 4.91 58.30 1.13
Total Income 152 144 153 202 167
Total Expenditure ** 127 128 130 126 141
PBIDT 25.10 15.60 22.60 76.10 26
Interest 0.19 0.18 0.28 0.23 0.22
PBDT 24.90 15.50 22.30 75.90 25.80
Depreciation 2.80 2.83 3.30 2.69 3.45
Minority Interest Before NP -- -- -- -- --
Tax 6.16 5.36 (5.50) 19.80 8.76
Deferred Tax (0.80) (0.40) 1.20 1.41 (0.80)
Reported Profit After Tax 16.70 7.64 23.30 52 14.40
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 16.70 7.64 23.30 52 14.40
Extra-ordinary Items -- -- 3.70 40.20 --
Adjusted Profit After Extra-ordinary item 16.70 7.64 19.60 11.80 14.40
EPS (Unit Curr.) 1.32 0.60 1.84 4.10 1.13
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 395 -- -- 25 330
Equity 12.60 12.60 12.60 12.60 12.60
Public Shareholding (Number) -- -- -- 62,422,020 62,410,019
Public Shareholding (%) -- -- -- 49.20 49.20
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 64,448,408 64,460,406
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 50.80 50.80
PBIDTM(%) 16.90 11 15.50 53.20 15.70
PBDTM(%) 16.70 10.90 15.30 53.10 15.60
PATM(%) 11.20 5.39 16 36.40 8.67