Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 - -
Growth matrix (%)        
Revenue growth 53.40 -- -- --
Op profit growth 39.20 -- -- --
EBIT growth 43.10 -- -- --
Net profit growth 37.90 -- -- --
Profitability ratios (%)        
OPM 43.80 48.30 -- --
EBIT margin 41.70 44.70 -- --
Net profit margin 25 27.80 -- --
RoCE 28.50 -- -- --
RoNW 6.37 -- -- --
RoA 4.29 -- -- --
Per share ratios ()        
EPS 8.64 12 -- --
Dividend per share -- -- -- --
Cash EPS 6.68 10.10 -- --
Book value per share 36.50 56.50 -- --
Valuation ratios        
P/E 42.10 3.43 -- --
P/CEPS 54.50 4.06 -- --
P/B 9.96 0.73 -- --
EV/EBIDTA 25.30 3.68 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (33) (38) -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days 12 -- -- --
Creditor days (33) -- -- --
Leverage ratios        
Interest coverage (16) (1,754) -- --
Net debt / equity 0.65 (0.10) -- --
Net debt / op. profit 1.64 (0.20) -- --
Cost breakup ()        
Material costs (12) (14) -- --
Employee costs (12) (10) -- --
Other costs (32) (27) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 - -
Revenue 7.28 4.75 -- --
yoy growth (%) 53.40 -- -- --
Raw materials (0.80) (0.70) -- --
As % of sales 11.50 14.10 -- --
Employee costs (0.90) (0.50) -- --
As % of sales 12.20 10.50 -- --
Other costs (2.40) (1.30) -- --
As % of sales 32.50 27.10 -- --
Operating profit 3.19 2.29 -- --
OPM 43.80 48.30 -- --
Depreciation (0.30) (0.20) -- --
Interest expense (0.20) -- -- --
Other income 0.19 0.03 -- --
Profit before tax 2.84 2.12 -- --
Taxes (0.90) (0.80) -- --
Tax rate (33) (38) -- --
Minorities and other (0.10) -- -- --
Adj. profit 1.82 1.32 -- --
Exceptional items -- -- -- --
Net profit 1.82 1.32 -- --
yoy growth (%) 37.90 -- -- --
NPM 25 27.80 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 - -
Profit before tax 2.84 2.12 -- --
Depreciation (0.30) (0.20) -- --
Tax paid (0.90) (0.80) -- --
Working capital 0.78 -- -- --
Other operating items -- -- -- --
Operating cashflow 2.34 -- -- --
Capital expenditure 10.60 -- -- --
Free cash flow 12.90 -- -- --
Equity raised 10.30 -- -- --
Investments (2.60) -- -- --
Debt financing/disposal 6.39 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 27 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 - -
Equity capital 2.21 1.10 -- --
Preference capital -- -- -- --
Reserves 5.86 5.14 -- --
Net worth 8.07 6.24 -- --
Minority interest
Debt 6.39 -- -- --
Deferred tax liabilities (net) 0.28 0.16 -- --
Total liabilities 14.90 6.40 -- --
Fixed assets 13.60 3.34 -- --
Intangible assets
Investments 0.01 2.59 -- --
Deferred tax asset (net) -- -- -- --
Net working capital 0.10 -- -- --
Inventories 0.30 0.18 -- --
Inventory Days 15 13.80 -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 0.47 0.24 -- --
Sundry creditors (0.50) (0.20) -- --
Creditor days 26.10 16.20 -- --
Other current liabilities (0.20) (0.20) -- --
Cash 1.15 0.49 -- --
Total assets 14.90 6.40 -- --
Switch to
Consolidated
Standalone


Report not showing data