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 2.15 36.30 54.70 (24)
Op profit growth (2.70) 85.10 (471) (75)
EBIT growth (0.90) 77.30 (440) (77)
Net profit growth (3.50) 99.50 (320) (44)
Profitability ratios (%)        
OPM 18.80 19.70 14.50 (6.10)
EBIT margin 19.70 20.30 15.60 (7.10)
Net profit margin 18.30 19.40 13.30 (9.30)
RoCE 35.60 51.70 41.50 (12)
RoNW 8.33 12.80 10.10 (5)
RoA 8.30 12.40 8.83 (4.10)
Per share ratios ()        
EPS 39.10 40.50 20.30 --
Dividend per share 5 -- -- --
Cash EPS 36.10 36.90 15.30 (16)
Book value per share 136 98.20 60 40.30
Valuation ratios        
P/E 8.53 9.12 5.55 --
P/CEPS 9.22 10 7.34 (1.30)
P/B 2.45 3.76 1.88 0.55
EV/EBIDTA 6.46 7.63 3.74 133
Payout (%)        
Dividend payout -- -- -- --
Tax payout (6.40) (2.50) (10) 14
Liquidity ratios        
Debtor days 43.60 54.50 68.80 75.10
Inventory days -- -- -- --
Creditor days (10) (18) (26) (27)
Leverage ratios        
Interest coverage (194) (54) (20) 6.56
Net debt / equity (0.30) (0.20) (0.10) 0.13
Net debt / op. profit (1.10) (0.50) (0.20) (0.80)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (36) (30) (64) (72)
Other costs (45) (50) (21) (34)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 325 318 233 151
yoy growth (%) 2.15 36.30 54.70 (24)
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (117) (96) (150) (108)
As % of sales 36.10 30.20 64.30 71.70
Other costs (147) (159) (50) (52)
As % of sales 45.10 50.10 21.20 34.40
Operating profit 61 62.70 33.90 (9.10)
OPM 18.80 19.70 14.50 (6.10)
Depreciation (4.50) (5.50) (7.60) (11)
Interest expense (0.30) (1.20) (1.80) (1.60)
Other income 7.38 7.29 10 9.45
Profit before tax 63.60 63.30 34.50 (12)
Taxes (4.10) (1.60) (3.60) (1.70)
Tax rate (6.40) (2.50) (10) 14
Minorities and other -- -- -- --
Adj. profit 59.50 61.70 30.90 (14)
Exceptional items -- -- -- --
Net profit 59.50 61.70 30.90 (14)
yoy growth (%) (3.50) 99.50 (320) (44)
NPM 18.30 19.40 13.30 (9.30)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 63.60 63.30 34.50 (12)
Depreciation (4.50) (5.50) (7.60) (11)
Tax paid (4.10) (1.60) (3.60) (1.70)
Working capital 63.10 25.40 5.50 15.30
Other operating items -- -- -- --
Operating cashflow 118 81.50 28.90 (9.80)
Capital expenditure (91) (110) 3.34 (1.90)
Free cash flow 26.80 (28) 32.20 (12)
Equity raised 234 157 131 125
Investments 54.40 56.30 10.20 (9)
Debt financing/disposal (2.40) (1.40) 3.10 (2.40)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 313 183 177 101
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 15.20 15.20 15.20 15.20
Preference capital -- -- -- --
Reserves 203 192 134 76.20
Net worth 218 208 150 91.50
Minority interest
Debt 0.74 0.98 0.57 7.84
Deferred tax liabilities (net) -- -- -- --
Total liabilities 219 209 150 99.30
Fixed assets 13.20 24.20 22.30 22.60
Intangible assets
Investments 82.40 73.20 61.40 19.10
Deferred tax asset (net) 14.40 16.30 6.83 --
Net working capital 36.60 28.30 30.60 42.40
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 35.50 41.10 36.50 58.60
Debtor days -- 46.10 41.90 91.60
Other current assets 27.80 20.20 20.30 21.10
Sundry creditors (8) (8) (6.70) (19)
Creditor days -- 8.97 7.63 30
Other current liabilities (19) (25) (20) (18)
Cash 72 66.50 29 15.10
Total assets 219 209 150 99.30
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018
Gross Sales 67.40 66.30 63.10 68.80 63
Excise Duty -- -- -- -- --
Net Sales 67.40 66.30 63.10 68.80 63
Other Operating Income -- -- -- -- --
Other Income 1.40 1.85 1.34 2.04 2.28
Total Income 68.80 68.20 64.40 70.80 65.30
Total Expenditure ** 48.60 63.80 52.30 64.80 53.10
PBIDT 20.20 4.42 12.10 5.99 12.10
Interest 0.58 0.35 0.09 0.09 0.07
PBDT 19.70 4.07 12 5.90 12.10
Depreciation 5.03 1.36 1.38 1.25 1.26
Minority Interest Before NP -- -- -- -- --
Tax 2.44 4.12 2.66 2.26 2.38
Deferred Tax 0.26 0.46 0.56 0.43 0.29
Reported Profit After Tax 11.90 (1.90) 7.44 1.96 8.12
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 11.90 (1.90) 7.44 1.96 8.12
Extra-ordinary Items -- (7.90) -- -- --
Adjusted Profit After Extra-ordinary item 11.90 6.02 7.44 1.96 8.12
EPS (Unit Curr.) 7.82 (1.20) 4.88 1.29 5.33
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 15.20 15.20 15.20 15.20 15.20
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(%) 30 6.66 19.20 8.71 19.20
PBDTM(%) 29.20 6.14 19.10 8.58 19.10
PATM(%) 17.70 (2.80) 11.80 2.85 12.90