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 10 -- -- --
EBIT margin 9.44 -- -- --
Net profit margin 6.09 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 20.30 -- -- --
Dividend per share -- -- -- --
Cash EPS 17.70 -- -- --
Book value per share 123 -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout 1.17 -- -- --
Tax payout (31) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (9) -- -- --
Net debt / equity 0.63 -- -- --
Net debt / op. profit 2.20 -- -- --
Cost breakup ()        
Material costs (64) -- -- --
Employee costs (6.30) -- -- --
Other costs (20) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 196 -- -- --
yoy growth (%) -- -- -- --
Raw materials (125) -- -- --
As % of sales 64.10 -- -- --
Employee costs (12) -- -- --
As % of sales 6.30 -- -- --
Other costs (38) -- -- --
As % of sales 19.60 -- -- --
Operating profit 19.60 -- -- --
OPM 10 -- -- --
Depreciation (2.10) -- -- --
Interest expense (2) -- -- --
Other income 1.05 -- -- --
Profit before tax 16.40 -- -- --
Taxes (5.10) -- -- --
Tax rate (31) -- -- --
Minorities and other 0.58 -- -- --
Adj. profit 11.90 -- -- --
Exceptional items -- -- -- --
Net profit 11.90 -- -- --
yoy growth (%) -- -- -- --
NPM 6.09 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 16.40 -- -- --
Depreciation (2.10) -- -- --
Tax paid (5.10) -- -- --
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 5.51 5.51 -- --
Preference capital 2.65 2.49 -- --
Reserves 70.30 60 -- --
Net worth 78.50 68 -- --
Minority interest
Debt 62.40 52.10 -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 141 120 -- --
Fixed assets 16.40 15 -- --
Intangible assets
Investments 2.27 0.99 -- --
Deferred tax asset (net) 2.43 2.53 -- --
Net working capital 116 92.60 -- --
Inventories 77.50 61.20 -- --
Inventory Days -- 114 -- --
Sundry debtors 47.10 37.40 -- --
Debtor days -- 69.80 -- --
Other current assets 33.90 27.70 -- --
Sundry creditors (36) (30) -- --
Creditor days -- 55.30 -- --
Other current liabilities (7) (4.10) -- --
Cash 4.20 8.96 -- --
Total assets 141 120 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 55.50 43.90 67.80 61.80 48.60
Excise Duty -- -- -- -- --
Net Sales 55.50 43.90 67.80 61.80 48.60
Other Operating Income -- -- -- -- --
Other Income 0.06 -- 0.28 -- 0.01
Total Income 55.60 43.90 68 61.80 48.60
Total Expenditure ** 53.60 41.60 61.30 56.50 45.50
PBIDT 1.97 2.29 6.78 5.31 3.11
Interest 1.36 1.05 1.35 0.76 0.68
PBDT 0.62 1.24 5.42 4.55 2.43
Depreciation 0.45 0.45 1.30 0.50 0.50
Minority Interest Before NP -- -- -- -- --
Tax -- 0.20 1.77 0.86 0.41
Deferred Tax -- -- (0.20) -- --
Reported Profit After Tax 0.17 0.59 2.58 3.19 1.52
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.54 0.44 3.21 3.07 1.81
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.54 0.44 3.21 3.07 1.81
EPS (Unit Curr.) 0.98 0.81 5.83 5.57 3.29
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 5.51 5.51 5.51 5.51 5.51
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(%) 3.55 5.22 10 8.59 6.41
PBDTM(%) 1.12 2.82 8 7.36 5.01
PATM(%) 0.31 1.34 3.81 5.16 3.13