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 9.93 8.01 3.96 5.17
Dividend per share 0.75 0.75 0.75 0.75
Cash EPS -- -- -- --
Book value per share 57.10 48.10 40.10 36.80
Valuation ratios        
P/E 10.30 7.13 7.13 3.38
P/CEPS -- -- -- --
P/B 1.80 1.19 0.71 0.47
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) (0.40) (0.50) (0.80)
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 145 40.90 26.40 16
Other operating items -- -- -- --
Operating cashflow 145 40.90 26.40 16
Capital expenditure 17.20 1.96 1.24 (9.30)
Free cash flow 162 42.90 27.60 6.70
Equity raised 159 142 131 126
Investments (4.20) 2.32 (10) 3.48
Debt financing/disposal 95.10 1.21 -- --
Dividends paid 1.56 -- 1.56 1.56
Other items -- -- -- --
Net in cash 414 188 149 137
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 10.40 10.40 10.40 10.40
Preference capital -- -- -- --
Reserves 126 108 89.70 73
Net worth 136 119 100 83.40
Minority interest
Debt 109 95.10 8.46 --
Deferred tax liabilities (net) 0.87 0.97 0.76 0.65
Total liabilities 246 215 109 84.20
Fixed assets 21.10 21 19.40 18.10
Intangible assets
Investments 6.64 2.78 15.10 0.22
Deferred tax asset (net) 0.43 0.46 0.43 0.37
Net working capital 100 84.50 22.20 19.70
Inventories 34.40 46.60 33.30 35.50
Inventory Days -- -- -- --
Sundry debtors 128 117 66.90 27.30
Debtor days -- -- -- --
Other current assets 30.20 15.40 13.10 13.30
Sundry creditors (61) (67) (67) (41)
Creditor days -- -- -- --
Other current liabilities (31) (28) (24) (16)
Cash 118 106 52.20 45.80
Total assets 246 215 109 84.20
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 94.80 97.10 83 51.50 47.40
Excise Duty -- -- -- -- --
Net Sales 94.80 97.10 83 51.50 47.40
Other Operating Income -- -- -- -- 10.20
Other Income 8.24 5.34 3.98 4.34 4.52
Total Income 103 102 87 55.90 62.10
Total Expenditure ** 65.40 64.50 57.70 39.60 42.50
PBIDT 37.70 38 29.30 16.20 19.60
Interest 9.95 7.19 3.38 2.35 2.39
PBDT 27.70 30.80 25.90 13.90 17.20
Depreciation 1.20 0.99 0.84 1.01 1.24
Minority Interest Before NP -- -- -- -- --
Tax 7.50 9.13 8.37 4.31 4.89
Deferred Tax -- -- -- -- --
Reported Profit After Tax 19 20.70 16.70 8.56 11.10
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 19 20.70 16.70 8.56 11.10
Extra-ordinary Items -- -- -- -- (0.30)
Adjusted Profit After Extra-ordinary item 19 20.70 16.70 8.56 11.30
EPS (Unit Curr.) 9.13 9.93 8.01 4.11 5.32
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 0.15 0.15 15 15 15
Equity 10.40 10.40 10.40 10.40 10.40
Public Shareholding (Number) -- -- -- -- 5,401,508
Public Shareholding (%) -- -- -- -- 25.90
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 15,421,052
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 74.10
PBIDTM(%) 39.70 39.10 35.30 31.50 41.30
PBDTM(%) 29.20 31.70 31.20 26.90 36.30
PATM(%) 20.10 21.30 20.10 16.60 23.40