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 26.50 17.20 7.15 (23)
Op profit growth (0.40) 10.40 6.25 32.30
EBIT growth (2.40) 4.59 5 44.40
Net profit growth (13) 3.30 15 57.80
Profitability ratios (%)        
OPM 5.07 6.44 6.83 6.89
EBIT margin 4.60 5.97 6.68 6.82
Net profit margin 2.62 3.82 4.33 4.04
RoCE 15.40 17.80 20.50 23.30
RoNW 5.18 6.68 7.44 7.53
RoA 2.19 2.85 3.32 3.45
Per share ratios ()        
EPS 43.40 49.80 65.70 119
Dividend per share 19 21 32.50 31
Cash EPS 22.30 31.10 45.70 76.20
Book value per share 197 186 213 384
Valuation ratios        
P/E 9.14 8.60 6.58 2.52
P/CEPS 17.80 13.70 9.46 3.94
P/B 2.01 2.30 2.03 0.78
EV/EBIDTA 7.59 7.62 8.21 5.67
Payout (%)        
Dividend payout 36.90 40 62.40 19.90
Tax payout (37) (34) (33) (33)
Liquidity ratios        
Debtor days 7.41 7.75 6.37 4.97
Inventory days 27.80 33.80 32.50 31.10
Creditor days (21) (22) (19) (22)
Leverage ratios        
Interest coverage (7.80) (12) (19) (19)
Net debt / equity 1.14 0.99 1.10 0.69
Net debt / op. profit 2.92 2.39 2.46 1.48
Cost breakup ()        
Material costs (88) (86) (85) (85)
Employee costs (1.30) (1.60) (1.80) (1.60)
Other costs (6) (6.30) (6.20) (6.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Revenue 298,226 235,770 201,251 187,815
yoy growth (%) 26.50 17.20 7.15 (23)
Raw materials (261,142) (202,112) (171,411) (159,075)
As % of sales 87.60 85.70 85.20 84.70
Employee costs (3,985) (3,749) (3,670) (2,962)
As % of sales 1.34 1.59 1.82 1.58
Other costs (17,986) (14,737) (12,425) (12,841)
As % of sales 6.03 6.25 6.17 6.84
Operating profit 15,112 15,173 13,746 12,937
OPM 5.07 6.44 6.83 6.89
Depreciation (3,418) (2,885) (2,108) (2,072)
Interest expense (1,764) (1,186) (696) (680)
Other income 2,038 1,783 1,815 1,947
Profit before tax 11,968 12,885 12,756 12,132
Taxes (4,378) (4,382) (4,193) (4,043)
Tax rate (37) (34) (33) (33)
Minorities and other (726) (783) (786) (504)
Adj. profit 6,865 7,720 7,778 7,585
Exceptional items -- -- -- --
Net profit 7,802 9,009 8,721 7,585
yoy growth (%) (13) 3.30 15 57.80
NPM 2.62 3.82 4.33 4.04
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Profit before tax 11,968 12,885 12,756 12,132
Depreciation (3,418) (2,885) (2,108) (2,072)
Tax paid (4,378) (4,382) (4,193) (4,043)
Working capital (4,101) (11,764) (14,844) (12,375)
Other operating items -- -- -- --
Operating cashflow 71.60 (6,146) (8,388) (6,358)
Capital expenditure 24,580 9,804 (6,873) (22,645)
Free cash flow 24,651 3,658 (15,261) (29,003)
Equity raised 47,976 45,804 41,984 39,458
Investments 15,818 15,834 13,857 2,416
Debt financing/disposal 60,346 62,248 58,552 38,522
Dividends paid 2,386 3,037 4,555 1,256
Other items -- -- -- --
Net in cash 151,178 130,580 103,687 52,648
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 1,510 1,510 787 656
Preference capital -- -- -- --
Reserves 37,255 35,108 30,033 27,138
Net worth 38,765 36,619 30,820 27,793
Minority interest
Debt 44,839 37,659 35,725 23,388
Deferred tax liabilities (net) 8,547 7,565 5,542 4,366
Total liabilities 94,221 83,748 74,045 57,225
Fixed assets 62,969 55,414 50,518 42,817
Intangible assets
Investments 24,907 23,725 21,327 9,401
Deferred tax asset (net) 1,759 2,043 1,487 1,294
Net working capital 3,923 1,213 (1,171) (490)
Inventories 22,935 22,531 21,197 14,644
Inventory Days 28.10 34.90 38.40 28.50
Sundry debtors 6,906 5,209 4,804 2,217
Debtor days 8.45 8.06 8.71 4.31
Other current assets 18,546 12,123 9,356 13,140
Sundry creditors (17,385) (15,198) (11,382) (8,352)
Creditor days 21.30 23.50 20.60 16.20
Other current liabilities (27,080) (23,452) (25,146) (22,138)
Cash 663 1,354 1,885 4,202
Total assets 94,221 83,748 74,045 57,225
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 75,628 86,413 84,903 89,213 83,707
Excise Duty 11,338 10,087 10,536 9,626 11,241
Net Sales 64,290 76,325 74,367 79,587 72,466
Other Operating Income -- -- -- -- --
Other Income 726 937 469 909 576
Total Income 65,015 77,262 74,836 80,496 73,043
Total Expenditure ** 61,441 73,344 68,496 78,214 69,187
PBIDT 3,574 3,918 6,340 2,283 3,855
Interest 756 566 401 459 489
PBDT 2,819 3,352 5,939 1,824 3,366
Depreciation 1,017 977 977 804 834
Minority Interest Before NP -- -- -- -- --
Tax (121) 341 1,175 266 640
Deferred Tax 288 234 655 54.40 270
Reported Profit After Tax 1,634 1,800 3,132 699 1,623
Minority Interest After NP 132 176 220 175 159
Net Profit after Minority Interest 1,503 1,624 2,912 523 1,463
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 1,503 1,624 2,912 523 1,463
EPS (Unit Curr.) 7.64 8.26 14.80 2.66 7.44
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1,967 1,967 1,967 1,967 1,967
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(%) 5.56 5.13 8.52 2.87 5.32
PBDTM(%) 4.38 4.39 7.99 2.29 4.65
PATM(%) 2.54 2.36 4.21 0.88 2.24