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 5.53 1.16 (3.30) (12)
Op profit growth (16) (8.80) 11.20 (24)
EBIT growth (549) (32) 82.60 (65)
Net profit growth 138 (0.40) (61) 90.60
Profitability ratios (%)        
OPM 5.66 7.15 7.93 6.89
EBIT margin (8.10) 1.90 2.81 1.49
Net profit margin (7.20) (3.20) (3.30) (8)
RoCE (7.90) 1.64 2.15 1.10
RoNW (9.90) (3.20) (2.30) (4.50)
RoA (1.80) (0.70) (0.60) (1.50)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (262) (111) (106) (173)
Book value per share 170 261 303 466
Valuation ratios        
P/E -- -- -- --
P/CEPS (0.20) (0.50) (0.40) (0.30)
P/B 0.31 0.20 0.14 0.10
EV/EBIDTA 11 8.87 8.91 9.78
Payout (%)        
Dividend payout (0.10) -- -- --
Tax payout (1.70) 18.80 (145) (8.10)
Liquidity ratios        
Debtor days 32.70 31.70 82.10 122
Inventory days 46.20 50.50 56.80 59.90
Creditor days (52) (48) (45) (37)
Leverage ratios        
Interest coverage 0.90 (0.30) (0.50) (0.20)
Net debt / equity 4.98 3.08 2.82 1.97
Net debt / op. profit 12.60 10 9.74 11.60
Cost breakup ()        
Material costs (55) (54) (52) (53)
Employee costs (20) (20) (20) (20)
Other costs (20) (19) (21) (19)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 2,778 2,633 2,603 2,692
yoy growth (%) 5.53 1.16 (3.30) (12)
Raw materials (1,516) (1,429) (1,349) (1,434)
As % of sales 54.60 54.30 51.80 53.30
Employee costs (559) (524) (510) (548)
As % of sales 20.10 19.90 19.60 20.30
Other costs (547) (491) (537) (525)
As % of sales 19.70 18.60 20.60 19.50
Operating profit 157 188 206 186
OPM 5.66 7.15 7.93 6.89
Depreciation (416) (177) (164) (191)
Interest expense (249) (176) (151) (236)
Other income 34.20 38.60 30.30 45.60
Profit before tax (474) (126) (78) (196)
Taxes 8.10 (24) 112 15.90
Tax rate (1.70) 18.80 (145) (8.10)
Minorities and other (2) (4.70) (2.70) 0.03
Adj. profit (468) (155) 32 (180)
Exceptional items 267 70.20 (117) (36)
Net profit (201) (85) (85) (216)
yoy growth (%) 138 (0.40) (61) 90.60
NPM (7.20) (3.20) (3.30) (8)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (474) (126) (78) (196)
Depreciation (416) (177) (164) (191)
Tax paid 8.10 (24) 112 15.90
Working capital (738) (1,147) (979) (15)
Other operating items -- -- -- --
Operating cashflow (1,620) (1,474) (1,108) (385)
Capital expenditure 1,995 1,106 1,113 (223)
Free cash flow 375 (368) 5.33 (608)
Equity raised 1,620 1,986 2,076 2,589
Investments 0.78 0.37 1.31 0.19
Debt financing/disposal 1,090 685 687 805
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 3,086 2,303 2,769 2,785
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 23.60 23.60 23.60 23.60
Preference capital -- -- -- --
Reserves 376 590 689 1,073
Net worth 400 614 713 1,096
Minority interest
Debt 2,089 2,014 2,122 2,311
Deferred tax liabilities (net) 212 224 304 152
Total liabilities 2,765 2,914 3,198 3,609
Fixed assets 2,350 2,552 2,592 2,144
Intangible assets
Investments 1.01 0.46 1.40 0.34
Deferred tax asset (net) 189 170 249 106
Net working capital 126 68 245 1,202
Inventories 373 331 398 412
Inventory Days 49 45.90 55.80 55.80
Sundry debtors 290 208 249 921
Debtor days 38.10 28.90 35 125
Other current assets 297 241 269 706
Sundry creditors (430) (318) (318) (270)
Creditor days 56.40 44.10 44.60 36.50
Other current liabilities (404) (394) (353) (567)
Cash 99.50 124 110 156
Total assets 2,765 2,914 3,198 3,609
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 673 701 797 726 727
Excise Duty -- -- -- -- --
Net Sales 673 701 797 726 727
Other Operating Income -- -- -- -- --
Other Income 13.60 14.30 24.60 20.90 (7.20)
Total Income 687 715 821 747 720
Total Expenditure ** 634 678 751 691 696
PBIDT 52.80 36.70 70.80 55.80 23.50
Interest 63.80 61.80 59.40 56.10 69.70
PBDT (11) (25) 11.40 (0.30) (46)
Depreciation 125 55.30 62.20 106 106
Minority Interest Before NP -- -- -- -- --
Tax (2.90) 6.27 (1.80) 6.69 5.16
Deferred Tax -- -- -- -- --
Reported Profit After Tax (133) (87) (49) (113) (157)
Minority Interest After NP 0.78 -- -- -- (0.90)
Net Profit after Minority Interest (134) (87) (49) (113) (157)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (134) (87) (49) (113) (157)
EPS (Unit Curr.) (57) (37) (21) (48) (66)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 23.60 23.60 23.60 23.60 23.60
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(%) 7.84 5.23 8.88 7.68 3.23
PBDTM(%) (1.60) (3.60) 1.42 -- (6.40)
PATM(%) (20) (12) (6.20) (16) (22)