Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth (13) (47) 5.44 36.60
Op profit growth (103) (177) 1.60 20.60
EBIT growth (111) 42.40 (9.10) 25
Net profit growth (327) 340 (65) 115
Profitability ratios (%)        
OPM 0.61 (18) 12.30 12.80
EBIT margin (2.80) 22.90 8.47 9.83
Net profit margin (16) 6.32 0.76 2.25
RoCE (1.60) 13.60 8.76 10.50
RoNW (5.40) 2.20 0.51 1.51
RoA (2.40) 0.94 0.20 0.60
Per share ratios ()        
EPS -- 3.33 0.77 2.05
Dividend per share -- -- -- 0.60
Cash EPS (10) 0.10 (4.10) (2.30)
Book value per share 31 38.50 36.90 36.20
Valuation ratios        
P/E -- 8.92 22.10 18.70
P/CEPS (3) 289 (4.20) (17)
P/B 0.97 0.77 0.46 1.06
EV/EBIDTA 53.50 4.28 5.55 5.90
Payout (%)        
Dividend payout -- -- -- 32.80
Tax payout (1.20) 1.71 (42) (28)
Liquidity ratios        
Debtor days 335 348 186 182
Inventory days 69.50 81.30 48.80 47.90
Creditor days (172) (133) (135) (163)
Leverage ratios        
Interest coverage 0.18 (1.70) (1.20) (1.40)
Net debt / equity 1.35 0.92 1.53 1.17
Net debt / op. profit 151 (3.70) 4.61 3.52
Cost breakup ()        
Material costs (77) (84) (70) (73)
Employee costs (8.20) (11) (7.70) (6.20)
Other costs (14) (23) (10) (7.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Revenue 85.30 97.70 185 176
yoy growth (%) (13) (47) 5.44 36.60
Raw materials (66) (82) (130) (129)
As % of sales 77.40 83.60 69.90 73.20
Employee costs (7) (11) (14) (11)
As % of sales 8.19 11 7.68 6.21
Other costs (12) (23) (19) (14)
As % of sales 13.80 23.40 10.10 7.82
Operating profit 0.52 (18) 22.80 22.50
OPM 0.61 (18) 12.30 12.80
Depreciation (4.90) (6) (9) (8.20)
Interest expense (13) (13) (13) (12)
Other income 1.98 46 1.85 3.04
Profit before tax (15) 8.90 2.49 5.36
Taxes 0.18 0.15 (1) (1.50)
Tax rate (1.20) 1.71 (42) (28)
Minorities and other 1.11 -- -- (0.10)
Adj. profit (14) 9.01 1.40 3.83
Exceptional items -- (2.80) -- 0.13
Net profit (14) 6.18 1.40 3.96
yoy growth (%) (327) 340 (65) 115
NPM (16) 6.32 0.76 2.25
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Profit before tax (15) 8.90 2.49 5.36
Depreciation (4.90) (6) (9) (8.20)
Tax paid 0.18 0.15 (1) (1.50)
Working capital (1.20) (21) -- 20.50
Other operating items -- -- -- --
Operating cashflow (21) (17) (7.50) 16.10
Capital expenditure (8.70) (8.60) -- 8.62
Free cash flow (30) (26) (7.50) 24.80
Equity raised 98.80 95.70 99 99.10
Investments 16.90 16.90 -- (17)
Debt financing/disposal (5) (32) -- 31.50
Dividends paid -- -- -- 1.12
Other items -- -- -- --
Net in cash 80.90 55.10 91.40 140
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Equity capital 22.70 18.70 18.70 18.70
Preference capital -- -- -- --
Reserves 20 39.10 53.10 50.20
Net worth 42.70 57.80 71.80 68.90
Minority interest
Debt 82.40 80.50 68.70 108
Deferred tax liabilities (net) 2.92 3.82 4 6.41
Total liabilities 128 142 145 184
Fixed assets 48.60 52.60 54.60 69.30
Intangible assets
Investments 16.90 16.90 16.90 --
Deferred tax asset (net) -- -- -- --
Net working capital 59.80 69.80 71.10 112
Inventories 16.70 16.40 16.10 27.40
Inventory Days -- 70.10 60.20 54
Sundry debtors 53.80 68 88.70 97.50
Debtor days -- 291 331 192
Other current assets 40.20 36.10 20.80 38.80
Sundry creditors (24) (38) (42) (42)
Creditor days -- 161 158 82.40
Other current liabilities (27) (13) (12) (9.60)
Cash 2.66 2.71 2.77 2.81
Total assets 128 142 145 184
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 65 85.30 97.70 185 176
Excise Duty -- -- -- -- --
Net Sales 65 85.30 97.70 185 176
Other Operating Income -- -- 41.10 -- --
Other Income 1.14 1.98 4.90 1.85 3.17
Total Income 66.10 87.30 144 187 179
Total Expenditure ** 70.80 84.80 118 163 153
PBIDT (4.70) 2.50 25.50 24.70 25.60
Interest 11.50 13 13.50 13.20 11.90
PBDT (16) (10) 12.10 11.50 13.70
Depreciation 4.22 4.86 5.99 8.99 8.25
Minority Interest Before NP -- -- -- -- --
Tax -- -- (0.20) 1.05 1.48
Deferred Tax (0.90) (0.20) -- -- --
Reported Profit After Tax (19) (15) 6.22 1.44 4.01
Minority Interest After NP (0.40) (1.10) 0.04 0.04 --
Net Profit after Minority Interest (19) (14) 6.18 1.40 3.96
Extra-ordinary Items -- -- (2.80) -- 0.09
Adjusted Profit After Extra-ordinary item (19) (14) 9.01 1.40 3.87
EPS (Unit Curr.) (12) (8.80) 3.57 0.76 2.12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 18.70 18.70 18.70 18.70 18.70
Public Shareholding (Number) -- -- 11,805,566 12,001,379 11,684,158
Public Shareholding (%) -- -- 63.30 64.30 62.60
Pledged/Encumbered - No. of Shares -- -- 1,397,736 1,530,000 1,613,000
Pledged/Encumbered - % in Total Promoters Holding -- -- 20.40 23 23.10
Pledged/Encumbered - % in Total Equity -- -- 7.49 8.20 8.65
Non Encumbered - No. of Shares -- -- 5,453,033 5,124,956 5,359,177
Non Encumbered - % in Total Promoters Holding -- -- 79.60 77 76.90
Non Encumbered - % in Total Equity -- -- 29.20 27.50 28.70
PBIDTM(%) (7.20) 2.93 26.10 13.30 14.60
PBDTM(%) (25) (12) 12.30 6.20 7.82
PATM(%) (30) (18) 6.37 0.78 2.28