Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth 2.96 44 84.90 --
Op profit growth (0.10) 48.40 20.60 --
EBIT growth 18.50 18.50 34 --
Net profit growth 278 113 20.50 --
Profitability ratios (%)        
OPM 7.23 7.45 7.23 11.10
EBIT margin 3.91 3.40 4.13 5.70
Net profit margin 0.88 0.24 0.16 0.25
RoCE 33.80 (161) 10.40 --
RoNW 1.14 0.32 0.17 0.19
RoA 0.50 0.15 0.07 0.09
Per share ratios ()        
EPS 1 0.26 0.17 0.23
Dividend per share -- -- -- --
Cash EPS (5.40) (5.80) (4.70) (5.90)
Book value per share 21.80 20.80 24.30 30.80
Valuation ratios        
P/E 0.42 0.53 -- --
P/CEPS (1.70) (1.90) -- --
P/B -- -- -- --
EV/EBIDTA 3.25 3.26 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (34) (52) (36) (19)
Liquidity ratios        
Debtor days 13 17.70 22.50 --
Inventory days 29.60 30.30 34.60 --
Creditor days (16) (15) (13) --
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 Mar-2013
Revenue 159 154 107 58
yoy growth (%) 2.96 44 84.90 --
Raw materials (123) (125) (87) (45)
As % of sales 77.50 80.70 81.20 77.50
Employee costs (8.90) (7.20) (4.70) (2.30)
As % of sales 5.58 4.66 4.37 3.95
Other costs (15) (11) (7.70) (4.40)
As % of sales 9.67 7.21 7.19 7.52
Operating profit 11.50 11.50 7.76 6.43
OPM 7.23 7.45 7.23 11.10
Depreciation (8.90) (8.50) (5.10) (3.80)
Interest expense (4.10) (4.50) (3.90) (3.10)
Other income 3.64 2.19 1.73 0.70
Profit before tax 2.11 0.77 0.55 0.18
Taxes (0.70) (0.40) (0.20) --
Tax rate (34) (52) (36) (19)
Minorities and other -- -- -- --
Adj. profit 1.39 0.37 0.35 0.14
Exceptional items -- -- (0.20) --
Net profit 1.39 0.37 0.17 0.14
yoy growth (%) 278 113 20.50 --
NPM 0.88 0.24 0.16 0.25
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 14 14 10.30 6.80
Preference capital -- -- -- --
Reserves 16.50 15.10 14.70 12.60
Net worth 30.50 29.10 25 19.40
Minority interest
Debt 38 30 36.10 20.70
Deferred tax liabilities (net) 0.44 0.63 0.23 --
Total liabilities 69 59.80 61.40 40
Fixed assets 39.30 44.30 46.30 25.40
Intangible assets
Investments 12.90 -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 15.10 14.70 14.80 11.50
Inventories 15.10 10.70 14.90 5.39
Inventory Days 34.50 25.40 50.80 33.90
Sundry debtors 4.59 6.71 8.25 4.97
Debtor days 10.50 15.90 28.10 31.30
Other current assets 5.49 6.42 4.43 4.99
Sundry creditors (6.60) (6.20) (5.40) (1.90)
Creditor days 15.20 14.50 18.30 12.20
Other current liabilities (3.40) (3) (7.50) (1.90)
Cash 1.65 0.80 0.32 3.07
Total assets 69 59.80 61.40 40.10
Switch to
Consolidated
Standalone


Report not showing data