Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
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) - - - -
Equity capital -- -- -- --
Preference capital -- -- -- --
Reserves -- -- -- --
Net worth -- -- -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities -- -- -- --
Fixed assets -- -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital -- -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets -- -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- --
Cash -- -- -- --
Total assets -- -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2013 Mar-2012 Mar-2011 - -
Gross Sales 302 368 517 -- --
Excise Duty -- -- -- -- --
Net Sales 302 368 517 -- --
Other Operating Income -- 0.07 0.04 -- --
Other Income 0.13 2.67 1.87 -- --
Total Income 303 371 518 -- --
Total Expenditure ** 307 346 467 -- --
PBIDT (4.20) 25 51.60 -- --
Interest 13 12.30 6.74 -- --
PBDT (17) 12.70 44.90 -- --
Depreciation 5.28 5.35 5.01 -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.75 0.95 5.61 -- --
Deferred Tax 0.06 0.81 1.20 -- --
Reported Profit After Tax (23) 5.56 33 -- --
Minority Interest After NP -- 1.70 4.24 -- --
Net Profit after Minority Interest (23) 3.86 28.80 -- --
Extra-ordinary Items (28) -- -- -- --
Adjusted Profit After Extra-ordinary item 4.95 3.86 28.80 -- --
EPS (Unit Curr.) (0.80) 0.13 0.96 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 30 30 30 -- --
Public Shareholding (Number) 280,156,384 220,591,280 210,591,280 -- --
Public Shareholding (%) 93.40 73.50 70.20 -- --
Pledged/Encumbered - No. of Shares 10,000,000 65,216,680 44,150,008 -- --
Pledged/Encumbered - % in Total Promoters Holding 50.40 82.10 49.40 -- --
Pledged/Encumbered - % in Total Equity 3.33 21.70 14.70 -- --
Non Encumbered - No. of Shares 9,834,560 14,182,990 45,249,660 -- --
Non Encumbered - % in Total Promoters Holding 49.60 17.90 50.60 -- --
Non Encumbered - % in Total Equity 3.28 4.73 15.10 -- --
PBIDTM(%) (1.40) 6.78 9.99 -- --
PBDTM(%) (5.70) 3.44 8.69 -- --
PATM(%) (7.70) 1.51 6.40 -- --