Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth (29) (26) 127 (15)
Op profit growth (141) (26) (192) (0.80)
EBIT growth (126) (23) (167) 1
Net profit growth (58) 128 (44) (16)
Profitability ratios (%)        
OPM (3.50) 6.13 6.15 (15)
EBIT margin (2.10) 5.59 5.36 (18)
Net profit margin (16) (27) (8.60) (35)
RoCE (0.90) 2.83 3.35 (4.70)
RoNW (7.60) (16) (4.80) (6.40)
RoA (1.60) (3.40) (1.40) (2.30)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (8.10) (21) (13) (29)
Book value per share 21.10 24.70 38.70 82.30
Valuation ratios        
P/E -- -- -- --
P/CEPS (3.30) (2) (1.60) (0.50)
P/B 1.25 1.76 0.51 0.19
EV/EBIDTA 94.20 22.30 15.40 (25)
Payout (%)        
Dividend payout -- -- -- --
Tax payout 1.08 42.80 4.44 (27)
Liquidity ratios        
Debtor days 681 454 263 493
Inventory days 9.95 15.40 16.10 34.90
Creditor days (379) (308) (157) (139)
Leverage ratios        
Interest coverage 0.07 (0.30) (0.40) 0.58
Net debt / equity 3.31 4.38 3.20 2.11
Net debt / op. profit (49) 25.70 18.90 (17)
Cost breakup ()        
Material costs (28) (23) (39) (29)
Employee costs (37) (25) (19) (43)
Other costs (38) (46) (35) (43)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 709 996 1,349 594
yoy growth (%) (29) (26) 127 (15)
Raw materials (197) (227) (532) (172)
As % of sales 27.90 22.80 39.40 29
Employee costs (265) (253) (260) (258)
As % of sales 37.40 25.40 19.30 43.40
Other costs (271) (455) (474) (254)
As % of sales 38.30 45.70 35.20 42.80
Operating profit (25) 61 82.90 (90)
OPM (3.50) 6.13 6.15 (15)
Depreciation (33) (43) (46) (41)
Interest expense (206) (201) (198) (186)
Other income 43.10 37.70 35.10 23.50
Profit before tax (221) (145) (126) (293)
Taxes (2.40) (62) (5.60) 79.10
Tax rate 1.08 42.80 4.44 (27)
Minorities and other (23) 40.20 15.10 0.72
Adj. profit (246) (167) (117) (213)
Exceptional items 136 (99) -- 4.57
Net profit (111) (266) (117) (209)
yoy growth (%) (58) 128 (44) (16)
NPM (16) (27) (8.60) (35)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (221) (145) (126) (293)
Depreciation (33) (43) (46) (41)
Tax paid (2.40) (62) (5.60) 79.10
Working capital (216) (134) (262) (178)
Other operating items -- -- -- --
Operating cashflow (472) (384) (440) (432)
Capital expenditure 322 199 119 143
Free cash flow (149) (185) (321) (289)
Equity raised 1,486 1,585 1,464 1,689
Investments (50) 0.01 -- 0.01
Debt financing/disposal 830 536 381 120
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 2,117 1,935 1,523 1,520
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 181 176 145 127
Preference capital -- -- -- --
Reserves 505 196 214 364
Net worth 686 372 359 491
Minority interest
Debt 434 1,260 1,645 1,590
Deferred tax liabilities (net) 6.10 5.56 7.20 8.48
Total liabilities 1,127 1,504 1,866 2,072
Fixed assets 311 631 727 1,087
Intangible assets
Investments 226 -- 0.01 2.32
Deferred tax asset (net) 75.40 76.90 78.20 139
Net working capital 501 767 986 822
Inventories 4.20 18 20.70 63.20
Inventory Days -- 9.26 7.57 17.10
Sundry debtors 983 1,309 1,333 1,144
Debtor days -- 674 489 310
Other current assets 567 885 977 867
Sundry creditors (646) (763) (760) (817)
Creditor days -- 393 279 221
Other current liabilities (408) (682) (585) (436)
Cash 14.10 29.20 75 21.10
Total assets 1,127 1,504 1,866 2,072
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 869 709 996 1,349 591
Excise Duty -- -- -- -- --
Net Sales 869 709 996 1,349 591
Other Operating Income -- -- -- -- 2.96
Other Income 681 358 37.70 35.10 28.10
Total Income 1,550 1,067 1,033 1,384 623
Total Expenditure ** 1,169 913 1,033 1,266 685
PBIDT 381 154 (0.10) 118 (62)
Interest 59.80 206 201 198 186
PBDT 321 (52) (201) (80) (248)
Depreciation 27 32.70 43.10 45.80 40.60
Minority Interest Before NP -- -- -- -- --
Tax 5.18 2.36 2.34 4.51 (79)
Deferred Tax 1.44 0.01 59.70 1.09 --
Reported Profit After Tax 287 (87) (306) (132) (209)
Minority Interest After NP (18) -- -- -- (0.70)
Net Profit after Minority Interest 305 (87) (306) (132) (209)
Extra-ordinary Items 307 133 (74) -- 4.57
Adjusted Profit After Extra-ordinary item (1.80) (221) (232) (132) (213)
EPS (Unit Curr.) 17.30 (7.40) (24) (12) (27)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 176 176 145 127 86.50
Public Shareholding (Number) -- -- -- -- 41,203,054
Public Shareholding (%) -- -- -- -- 47.60
Pledged/Encumbered - No. of Shares -- -- -- -- 42,138,301
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 93
Pledged/Encumbered - % in Total Equity -- -- -- -- 48.70
Non Encumbered - No. of Shares -- -- -- -- 3,176,339
Non Encumbered - % in Total Promoters Holding -- -- -- -- 7.01
Non Encumbered - % in Total Equity -- -- -- -- 3.67
PBIDTM(%) 43.80 21.70 -- 8.75 (11)
PBDTM(%) 36.90 (7.40) (20) (6) (42)
PATM(%) 33.10 (12) (31) (9.80) (35)