Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 9.70 -- -- --
EBIT margin 6.03 -- -- --
Net profit margin 0.68 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 2.39 -- -- --
Dividend per share -- -- -- --
Cash EPS (12) -- -- --
Book value per share 116 -- -- --
Valuation ratios        
P/E 17.70 -- -- --
P/CEPS (3.60) -- -- --
P/B 0.37 -- -- --
EV/EBIDTA 5.50 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (12) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (1.10) -- -- --
Net debt / equity 1.31 -- -- --
Net debt / op. profit 4.44 -- -- --
Cost breakup ()        
Material costs (61) -- -- --
Employee costs (6.70) -- -- --
Other costs (23) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 827 -- -- --
yoy growth (%) -- -- -- --
Raw materials (501) -- -- --
As % of sales 60.60 -- -- --
Employee costs (56) -- -- --
As % of sales 6.73 -- -- --
Other costs (190) -- -- --
As % of sales 23 -- -- --
Operating profit 80.20 -- -- --
OPM 9.70 -- -- --
Depreciation (33) -- -- --
Interest expense (43) -- -- --
Other income 2.54 -- -- --
Profit before tax 6.37 -- -- --
Taxes (0.80) -- -- --
Tax rate (12) -- -- --
Minorities and other -- -- -- --
Adj. profit 5.61 -- -- --
Exceptional items -- -- -- --
Net profit 5.61 -- -- --
yoy growth (%) -- -- -- --
NPM 0.68 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 6.37 -- -- --
Depreciation (33) -- -- --
Tax paid (0.80) -- -- --
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-2019 Mar-2018 - -
Equity capital 23.50 23.50 -- --
Preference capital -- -- -- --
Reserves 250 248 -- --
Net worth 273 272 -- --
Minority interest
Debt 434 379 -- --
Deferred tax liabilities (net) 44.60 43.70 -- --
Total liabilities 752 695 -- --
Fixed assets 389 363 -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.96 0.66 -- --
Net working capital 344 308 -- --
Inventories 223 200 -- --
Inventory Days -- 88.20 -- --
Sundry debtors 288 295 -- --
Debtor days -- 130 -- --
Other current assets 45 37.90 -- --
Sundry creditors (184) (183) -- --
Creditor days -- 80.80 -- --
Other current liabilities (27) (42) -- --
Cash 17.60 23.10 -- --
Total assets 752 695 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 - - -
Gross Sales 444 568 -- -- --
Excise Duty -- -- -- -- --
Net Sales 444 568 -- -- --
Other Operating Income 2.35 3.05 -- -- --
Other Income 1.40 2.36 -- -- --
Total Income 448 573 -- -- --
Total Expenditure ** 430 512 -- -- --
PBIDT 17.90 61.50 -- -- --
Interest 38.50 35.20 -- -- --
PBDT (21) 26.30 -- -- --
Depreciation 28.70 24.60 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- 0.39 -- -- --
Deferred Tax 0.42 0.58 -- -- --
Reported Profit After Tax (50) 0.69 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (50) 0.69 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (50) 0.69 -- -- --
EPS (Unit Curr.) (21) 0.30 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 23.50 23.50 -- -- --
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(%) 4.03 10.80 -- -- --
PBDTM(%) (4.60) 4.63 -- -- --
PATM(%) (11) 0.12 -- -- --