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 6.09 -- -- --
EBIT margin 5.91 -- -- --
Net profit margin 2.96 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.85 -- -- --
Dividend per share -- -- -- --
Cash EPS 1.68 -- -- --
Book value per share 21.50 -- -- --
Valuation ratios        
P/E 51.10 -- -- --
P/CEPS 56.30 -- -- --
P/B 4.40 -- -- --
EV/EBIDTA 25 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (29) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (3.70) -- -- --
Net debt / equity 0.21 -- -- --
Net debt / op. profit 1.19 -- -- --
Cost breakup ()        
Material costs (90) -- -- --
Employee costs (1.40) -- -- --
Other costs (2.90) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 47.10 -- -- --
yoy growth (%) -- -- -- --
Raw materials (42) -- -- --
As % of sales 89.70 -- -- --
Employee costs (0.60) -- -- --
As % of sales 1.35 -- -- --
Other costs (1.30) -- -- --
As % of sales 2.86 -- -- --
Operating profit 2.87 -- -- --
OPM 6.09 -- -- --
Depreciation (0.10) -- -- --
Interest expense (0.70) -- -- --
Other income 0.07 -- -- --
Profit before tax 2.04 -- -- --
Taxes (0.60) -- -- --
Tax rate (29) -- -- --
Minorities and other 0.02 -- -- --
Adj. profit 1.48 -- -- --
Exceptional items (0.10) -- -- --
Net profit 1.39 -- -- --
yoy growth (%) -- -- -- --
NPM 2.96 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 2.04 -- -- --
Depreciation (0.10) -- -- --
Tax paid (0.60) -- -- --
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-2018 - - -
Equity capital 7.41 -- -- --
Preference capital -- -- -- --
Reserves 8.52 -- -- --
Net worth 15.90 -- -- --
Minority interest
Debt 6.19 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 22.20 -- -- --
Fixed assets 0.58 -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.03 -- -- --
Net working capital 18.80 -- -- --
Inventories 6.46 -- -- --
Inventory Days 50 -- -- --
Sundry debtors 19.70 -- -- --
Debtor days 152 -- -- --
Other current assets 0.62 -- -- --
Sundry creditors (6.80) -- -- --
Creditor days 52.80 -- -- --
Other current liabilities (1.20) -- -- --
Cash 2.79 -- -- --
Total assets 22.20 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2018 - - - -
Gross Sales 47.10 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 47.10 -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.07 -- -- -- --
Total Income 47.20 -- -- -- --
Total Expenditure ** 44.30 -- -- -- --
PBIDT 2.85 -- -- -- --
Interest 0.75 -- -- -- --
PBDT 2.10 -- -- -- --
Depreciation 0.15 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.58 -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 1.37 -- -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.37 -- -- -- --
Extra-ordinary Items (0.10) -- -- -- --
Adjusted Profit After Extra-ordinary item 1.43 -- -- -- --
EPS (Unit Curr.) 1.84 -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.41 -- -- -- --
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(%) 6.05 -- -- -- --
PBDTM(%) 4.46 -- -- -- --
PATM(%) 2.91 -- -- -- --