Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2019 Mar-2018 Mar-2017 Mar-2016
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 3.93 10.10 2.09 0.04
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 55 52.30 41.90 39
Valuation ratios        
P/E 3.69 2.60 5.86 210
P/CEPS -- -- -- --
P/B 0.26 0.50 0.29 0.22
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.04 -- 0.09 0.22
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-2019 Mar-2018 Mar-2017 Mar-2016
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-2019 Mar-2018 Mar-2017 Mar-2016
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 85.10 103 94.80 104
Other operating items -- -- -- --
Operating cashflow 85.10 103 94.80 104
Capital expenditure 79.20 64.10 63.30 52.50
Free cash flow 164 167 158 156
Equity raised 162 152 127 122
Investments 2.24 (3.80) (4.60) (24)
Debt financing/disposal 28.20 29.90 32 49.40
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 357 345 313 304
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 24.90 24.90 24.90 24.90
Preference capital -- -- -- --
Reserves 116 109 82.50 75
Net worth 141 134 107 99.90
Minority interest
Debt 22.80 22.50 32 41.80
Deferred tax liabilities (net) -- -- -- --
Total liabilities 225 213 197 201
Fixed assets 60.80 48.10 47.90 35.80
Intangible assets
Investments 41.80 35.20 35.70 47.10
Deferred tax asset (net) 1.75 1.80 0.99 0.47
Net working capital 103 99.80 90.60 98.40
Inventories 1.90 13.40 10.70 30.10
Inventory Days -- -- -- --
Sundry debtors 32.30 21.70 22.20 21.80
Debtor days -- -- -- --
Other current assets 112 94.90 78.50 69.30
Sundry creditors (2.30) (3.70) (2.20) (1.50)
Creditor days -- -- -- --
Other current liabilities (41) (27) (19) (21)
Cash 17.50 28.60 22.30 19.50
Total assets 225 213 197 201
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018
Gross Sales 16.50 17.30 19.90 20 21.10
Excise Duty -- -- -- -- --
Net Sales 16.50 17.30 19.90 20 21.10
Other Operating Income -- -- -- -- --
Other Income 5.09 1.12 0.55 0.74 3.11
Total Income 21.50 18.50 20.50 20.70 24.30
Total Expenditure ** 14.60 15.40 18.20 17.10 18.10
PBIDT 6.97 3.03 2.30 3.59 6.18
Interest 0.35 0.22 0.29 0.12 0.38
PBDT 6.62 2.81 2.01 3.47 5.80
Depreciation 0.48 0.43 0.40 0.44 0.36
Minority Interest Before NP -- -- -- -- --
Tax 0.63 (0.20) 0.44 0.57 0.53
Deferred Tax (0.10) -- -- -- 0.17
Reported Profit After Tax 5.60 2.59 1.17 2.46 4.74
Minority Interest After NP -- 0.95 0.71 0.72 --
Net Profit after Minority Interest 5.60 3.12 1.73 2.90 4.74
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.60 3.12 1.73 2.90 4.74
EPS (Unit Curr.) 2.27 1.29 0.71 1.65 1.92
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 24.90 24.90 24.90 24.90 24.90
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(%) 42.40 17.50 11.50 18 29.20
PBDTM(%) 40.20 16.20 10.10 17.40 27.40
PATM(%) 34 14.90 5.87 12.30 22.40