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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 92.50 87.60 62.20 61.60
Dividend per share 6 6 6 6
Cash EPS -- -- -- --
Book value per share 810 724 637 581
Valuation ratios        
P/E 4.41 4.46 3.74 3.78
P/CEPS -- -- -- --
P/B 0.50 0.54 0.36 0.40
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 3.49 4.17 3.27 2.13
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 947 951 187 (126)
Other operating items -- -- -- --
Operating cashflow 947 951 187 (126)
Capital expenditure 45.10 20.20 9.82 (0.70)
Free cash flow 992 971 197 (126)
Equity raised 768 741 729 723
Investments 695 960 782 371
Debt financing/disposal 1,854 1,801 961 223
Dividends paid 3.96 -- 3.96 3.96
Other items -- -- -- --
Net in cash 4,314 4,472 2,673 1,194
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 6.60 6.60 6.60 6.60
Preference capital -- -- -- --
Reserves 528 471 414 377
Net worth 535 478 421 384
Minority interest
Debt 1,886 2,002 1,385 823
Deferred tax liabilities (net) 6.52 5.97 5.55 5.18
Total liabilities 2,470 2,491 1,816 1,217
Fixed assets 72.70 52.20 47.90 48.70
Intangible assets
Investments 827 1,118 928 762
Deferred tax asset (net) 2.64 1.06 0.53 0.68
Net working capital 1,550 1,310 829 398
Inventories 539 925 506 257
Inventory Days -- -- -- --
Sundry debtors 15.90 22.10 48.80 21
Debtor days -- -- -- --
Other current assets 1,029 379 313 141
Sundry creditors (3.30) (3.70) (22) (3.90)
Creditor days -- -- -- --
Other current liabilities (31) (12) (17) (17)
Cash 17.80 9.74 10.80 7.49
Total assets 2,470 2,491 1,816 1,217
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 421 330 335 242 251
Excise Duty -- -- -- -- --
Net Sales 421 330 335 242 251
Other Operating Income -- -- -- -- --
Other Income 0.25 0.12 3.75 4.04 3.55
Total Income 422 330 339 246 255
Total Expenditure ** 169 98.60 141 102 116
PBIDT 252 232 198 143 139
Interest 153 138 107 81 76.80
PBDT 99.30 93.60 91.90 62.20 61.90
Depreciation 2.67 2.59 2.65 2.73 2.77
Minority Interest Before NP -- -- -- -- --
Tax 27.80 31.90 31.50 17.10 17.60
Deferred Tax (3.10) (4.40) (0.10) 0.53 --
Reported Profit After Tax 72 63.50 57.80 41.90 41.50
Minority Interest After NP 0.59 0.57 0.39 0.29 0.31
Net Profit after Minority Interest 71.40 62.90 57.40 41.60 41.10
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 71.40 62.90 57.40 41.60 41.10
EPS (Unit Curr.) 108 95.30 87 63 62.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 60 60 60 60 60
Equity 6.60 6.60 6.60 6.60 6.60
Public Shareholding (Number) -- -- -- 2,461,311 2,495,145
Public Shareholding (%) -- -- -- 37.30 37.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 4,138,689 4,104,855
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 62.70 62.20
PBIDTM(%) 59.90 70.20 59.20 59.30 55.20
PBDTM(%) 23.60 28.40 27.40 25.70 24.60
PATM(%) 17.10 19.20 17.20 17.30 16.50