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 37.20 30.90 1,523 --
Op profit growth 42.50 2.94 1,803 --
EBIT growth 64.20 (0.10) 2,030 --
Net profit growth 174 13.20 (5,551) --
Profitability ratios (%)        
OPM 71.60 69 87.70 74.80
EBIT margin 59.80 49.90 65.40 49.90
Net profit margin 29 14.50 16.70 (5)
RoCE 16.20 12.30 13 --
RoNW 6.35 3.71 4.90 --
RoA 1.96 0.89 0.83 --
Per share ratios ()        
EPS 10.40 3.79 3.35 --
Dividend per share -- -- -- --
Cash EPS 5.12 (1.40) (1.70) (0.40)
Book value per share 55.10 26.80 24.30 9.94
Valuation ratios        
P/E 18.40 17 10.20 --
P/CEPS 37.30 (46) (20) --
P/B 3.47 2.40 1.41 --
EV/EBIDTA 10.50 7.81 6.11 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (22) (22) (23) 33.70
Liquidity ratios        
Debtor days 20.70 23.60 52.40 --
Inventory days 3.42 3.83 3.52 --
Creditor days (55) (67) (132) --
Leverage ratios        
Interest coverage (2.70) (1.60) (1.50) (0.90)
Net debt / equity 1.61 2.91 3.16 8.94
Net debt / op. profit 3.45 4.33 4.38 95.70
Cost breakup ()        
Material costs (21) (26) (6.80) --
Employee costs (1.10) (1.60) (1.40) (12)
Other costs (6.60) (3.20) (4.20) (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 3,944 2,876 2,197 135
yoy growth (%) 37.20 30.90 1,523 --
Raw materials (816) (755) (149) --
As % of sales 20.70 26.30 6.76 --
Employee costs (42) (46) (31) (16)
As % of sales 1.07 1.60 1.40 12
Other costs (261) (91) (91) (18)
As % of sales 6.61 3.18 4.15 13.20
Operating profit 2,826 1,983 1,927 101
OPM 71.60 69 87.70 74.80
Depreciation (579) (569) (560) (37)
Interest expense (886) (904) (957) (73)
Other income 111 22.10 70.40 3.29
Profit before tax 1,472 532 480 (5.10)
Taxes (329) (116) (112) (1.70)
Tax rate (22) (22) (23) 33.70
Minorities and other -- -- -- --
Adj. profit 1,143 416 368 (6.80)
Exceptional items -- -- -- --
Net profit 1,143 416 368 (6.80)
yoy growth (%) 174 13.20 (5,551) --
NPM 29 14.50 16.70 (5)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 1,472 532 480 (5.10)
Depreciation (579) (569) (560) (37)
Tax paid (329) (116) (112) (1.70)
Working capital 1,069 (169) 169 --
Other operating items -- -- -- --
Operating cashflow 1,633 (322) (23) --
Capital expenditure 14.60 362 (362) --
Free cash flow 1,647 40.50 (385) --
Equity raised 3,817 3,002 3,051 --
Investments -- 85.20 (85) --
Debt financing/disposal 7,899 6,081 1,451 --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 13,363 9,209 4,031 --
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 4,508 2,948 1,100 1,100
Preference capital -- -- -- --
Reserves 3,535 3,108 1,847 1,572
Net worth 8,043 6,056 2,947 2,672
Minority interest
Debt 20,137 10,428 8,975 8,585
Deferred tax liabilities (net) 860 639 145 --
Total liabilities 29,040 17,124 12,066 11,257
Fixed assets 25,106 11,644 11,196 10,319
Intangible assets
Investments 336 -- 105 19.80
Deferred tax asset (net) 947 638 145 --
Net working capital 1,949 4,177 227 767
Inventories 366 35.30 38.70 21.80
Inventory Days -- 3.27 4.91 3.62
Sundry debtors 722 258 190 182
Debtor days -- 23.90 24.10 30.30
Other current assets 4,595 4,663 889 1,052
Sundry creditors (1,389) (153) (183) (146)
Creditor days -- 14.20 23.20 24.20
Other current liabilities (2,345) (626) (707) (343)
Cash 702 665 393 151
Total assets 29,040 17,124 12,066 11,257
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 8,229 4,760 3,135 2,044 1,559
Excise Duty -- -- -- -- --
Net Sales 8,229 4,760 3,135 2,044 1,559
Other Operating Income -- -- -- -- --
Other Income 135 296 42.60 16.30 61.20
Total Income 8,364 5,055 3,177 2,060 1,620
Total Expenditure ** 5,063 2,869 799 521 116
PBIDT 3,301 2,187 2,378 1,539 1,504
Interest 1,541 956 659 694 731
PBDT 1,760 1,231 1,719 845 773
Depreciation 870 606 437 427 420
Minority Interest Before NP -- -- -- -- --
Tax 167 143 289 96.90 85.40
Deferred Tax 75 69.70 -- -- --
Reported Profit After Tax 648 413 993 322 268
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 648 413 993 322 268
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 648 413 993 322 268
EPS (Unit Curr.) 3.13 1.79 9.03 2.92 2.44
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1,100 1,100 1,100 1,100 1,100
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(%) 40.10 45.90 75.90 75.30 96.50
PBDTM(%) 21.40 25.90 54.80 41.30 49.60
PATM(%) 7.87 8.67 31.70 15.70 17.20