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 2.09 7.42 (47) 17.30
Op profit growth 19.70 15.70 (87) 32.70
EBIT growth (6.80) (5.10) (75) 34.80
Net profit growth (23) (2.30) (48) (12)
Profitability ratios (%)        
OPM 6.19 5.28 4.90 19.30
EBIT margin 5.87 6.43 7.28 15.30
Net profit margin 2.03 2.70 2.97 3.02
RoCE 6.09 6.64 3.33 9.14
RoNW 1.30 1.80 1.29 1.97
RoA 0.53 0.70 0.34 0.45
Per share ratios ()        
EPS 3.41 7.34 8.89 20.50
Dividend per share 0.40 0.40 0.40 1.40
Cash EPS 0.29 6.11 6.33 (14)
Book value per share 137 129 122 234
Valuation ratios        
P/E 28.60 9.21 5.17 18.70
P/CEPS 332 11.10 7.26 (27)
P/B 0.71 0.53 0.38 1.64
EV/EBIDTA 11.30 11.70 9.23 11
Payout (%)        
Dividend payout -- -- -- 9.95
Tax payout (23) (25) (7) (13)
Liquidity ratios        
Debtor days 122 115 137 71.90
Inventory days 19.50 14.70 28.90 22.60
Creditor days (86) (74) (71) (48)
Leverage ratios        
Interest coverage (1.70) (1.90) (1.80) (1.40)
Net debt / equity 1.04 1.35 1.32 3.11
Net debt / op. profit 6.82 9.92 10.60 6.42
Cost breakup ()        
Material costs (83) (85) (84) (66)
Employee costs (1.60) (1.40) (1.60) (1.80)
Other costs (9.40) (8.50) (10) (13)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 37,298 36,533 34,008 64,582
yoy growth (%) 2.09 7.42 (47) 17.30
Raw materials (30,877) (30,982) (28,422) (42,811)
As % of sales 82.80 84.80 83.60 66.30
Employee costs (607) (511) (528) (1,150)
As % of sales 1.63 1.40 1.55 1.78
Other costs (3,504) (3,111) (3,392) (8,175)
As % of sales 9.39 8.52 9.97 12.70
Operating profit 2,310 1,929 1,667 12,445
OPM 6.19 5.28 4.90 19.30
Depreciation (725) (315) (314) (3,522)
Interest expense (1,306) (1,257) (1,357) (7,056)
Other income 603 734 1,122 938
Profit before tax 882 1,091 1,118 2,805
Taxes (207) (271) (78) (365)
Tax rate (23) (25) (7) (13)
Minorities and other 266 141 32.90 (350)
Adj. profit 941 961 1,073 2,090
Exceptional items (183) 27 (62) (142)
Net profit 757 988 1,011 1,948
yoy growth (%) (23) (2.30) (48) (12)
NPM 2.03 2.70 2.97 3.02
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 882 1,091 1,118 2,805
Depreciation (725) (315) (314) (3,522)
Tax paid (207) (271) (78) (365)
Working capital 5,034 (4,823) (854) 4,905
Other operating items -- -- -- --
Operating cashflow 4,983 (4,318) (129) 3,824
Capital expenditure (7,358) (26,252) (43,000) 17,579
Free cash flow (2,375) (30,570) (43,129) 21,402
Equity raised 31,840 32,401 33,543 47,471
Investments 1,127 500 482 456
Debt financing/disposal (6,959) (32,054) (41,743) 19,009
Dividends paid -- -- -- 154
Other items -- -- -- --
Net in cash 23,633 (29,723) (50,847) 88,492
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 110 110 110 110
Preference capital -- -- -- --
Reserves 14,646 14,979 14,026 13,268
Net worth 14,756 15,089 14,136 13,378
Minority interest
Debt 11,243 17,637 20,846 19,169
Deferred tax liabilities (net) 1,233 1,431 1,374 1,153
Total liabilities 27,620 34,935 36,918 33,785
Fixed assets 14,785 16,081 21,399 18,178
Intangible assets
Investments 1,511 1,461 1,042 805
Deferred tax asset (net) 1,582 1,659 1,784 1,482
Net working capital 8,032 13,850 10,978 11,781
Inventories 2,669 2,343 1,652 1,300
Inventory Days -- 22.90 16.50 14
Sundry debtors 14,178 12,099 12,742 10,187
Debtor days -- 118 127 109
Other current assets 7,205 22,310 8,652 9,341
Sundry creditors (10,470) (8,459) (8,030) (6,075)
Creditor days -- 82.80 80.20 65.20
Other current liabilities (5,550) (14,443) (4,038) (2,972)
Cash 1,709 1,884 1,715 1,540
Total assets 27,620 34,935 36,918 33,785
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 8,464 10,561 13,237 10,430 9,155
Excise Duty -- -- -- -- --
Net Sales 8,464 10,561 13,237 10,430 9,155
Other Operating Income -- -- -- -- --
Other Income 163 453 747 119 174
Total Income 8,627 11,014 13,983 10,549 9,328
Total Expenditure ** 8,216 9,790 13,200 9,987 8,738
PBIDT 411 1,225 783 563 591
Interest 375 354 337 492 395
PBDT 35.70 870 446 70.90 195
Depreciation 110 99.60 109 (34) 158
Minority Interest Before NP -- -- -- -- --
Tax (6.60) 168 106 41.20 10.30
Deferred Tax (26) 104 21.30 18.40 (29)
Reported Profit After Tax (42) 499 210 45.70 55.70
Minority Interest After NP (60) (31) (17) (12) (92)
Net Profit after Minority Interest 49.50 601 283 92.30 172
Extra-ordinary Items (130) 213 (100) 0.42 (8.70)
Adjusted Profit After Extra-ordinary item 179 389 383 91.80 181
EPS (Unit Curr.) 0.45 5.47 2.58 0.84 1.56
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 110 110 110 110 110
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(%) 4.85 11.60 5.91 5.39 6.45
PBDTM(%) 0.42 8.24 3.37 0.68 2.13
PATM(%) (0.50) 4.72 1.59 0.44 0.61