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 (1.20) 8.66 15.30 16.90
Op profit growth (2.10) 8.27 17.80 55.70
EBIT growth (4.60) 3.98 12 81.60
Net profit growth (5.20) 7.44 16.70 54.90
Profitability ratios (%)        
OPM 29.50 29.80 29.90 29.20
EBIT margin 25 25.90 27 27.80
Net profit margin 16.80 17.50 17.70 17.50
RoCE 22.40 27.50 32.30 36.40
RoNW 3.89 4.83 5.61 6.36
RoA 3.76 4.65 5.29 5.72
Per share ratios ()        
EPS 8.55 9.01 8.39 7.19
Dividend per share -- -- 0.10 --
Cash EPS 6.28 7 7.05 6.32
Book value per share 59.30 50.60 42.70 32.10
Valuation ratios        
P/E 0.54 0.86 2.25 3.98
P/CEPS 0.74 1.10 2.67 4.54
P/B 0.08 0.15 0.44 0.89
EV/EBIDTA 0.29 0.50 1.36 2.39
Payout (%)        
Dividend payout -- -- -- --
Tax payout (31) (31) (33) (34)
Liquidity ratios        
Debtor days 125 111 127 152
Inventory days -- -- -- --
Creditor days (18) (19) (31) (56)
Leverage ratios        
Interest coverage (41) (42) (38) (24)
Net debt / equity -- -- 0.01 0.03
Net debt / op. profit -- -- 0.03 0.07
Cost breakup ()        
Material costs -- -- -- --
Employee costs (6.10) (5.90) (6.10) (5.10)
Other costs (64) (64) (64) (66)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 2,421 2,451 2,256 1,957
yoy growth (%) (1.20) 8.66 15.30 16.90
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (147) (145) (137) (99)
As % of sales 6.09 5.93 6.06 5.08
Other costs (1,560) (1,577) (1,446) (1,286)
As % of sales 64.40 64.30 64.10 65.70
Operating profit 714 729 674 572
OPM 29.50 29.80 29.90 29.20
Depreciation (108) (96) (64) (41)
Interest expense (15) (15) (16) (23)
Other income (0.50) 0.69 -- 14.20
Profit before tax 590 619 594 522
Taxes (183) (190) (195) (180)
Tax rate (31) (31) (33) (34)
Minorities and other -- -- -- --
Adj. profit 407 429 400 342
Exceptional items -- -- -- --
Net profit 407 429 400 342
yoy growth (%) (5.20) 7.44 16.70 54.90
NPM 16.80 17.50 17.70 17.50
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 590 619 594 522
Depreciation (108) (96) (64) (41)
Tax paid (183) (190) (195) (180)
Working capital 1,034 724 333 --
Other operating items -- -- -- --
Operating cashflow 1,333 1,057 669 301
Capital expenditure 558 471 233 --
Free cash flow 1,891 1,529 902 301
Equity raised 3,158 2,827 2,601 2,527
Investments 98.70 98.70 100 --
Debt financing/disposal (93) (76) (21) 34.90
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 5,055 4,378 3,582 2,863
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 95.30 95.30 95.30 95.30
Preference capital -- -- -- --
Reserves 2,909 2,730 2,313 1,937
Net worth 3,004 2,825 2,409 2,032
Minority interest
Debt 67 76.80 79.20 81.20
Deferred tax liabilities (net) 9.14 7.98 7.97 8.60
Total liabilities 3,080 2,910 2,496 2,122
Fixed assets 809 844 639 655
Intangible assets
Investments 225 106 107 109
Deferred tax asset (net) 9.72 9.35 8.38 8.20
Net working capital 1,933 1,861 1,661 1,291
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 890 875 777 720
Debtor days -- 132 116 116
Other current assets 1,434 1,344 1,246 899
Sundry creditors (84) (77) (87) (90)
Creditor days -- 11.60 13 14.50
Other current liabilities (306) (280) (275) (238)
Cash 103 89.40 80.50 59.50
Total assets 3,080 2,910 2,496 2,122
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Dec-2015 Dec-2014 Dec-2013 Dec-2012
Gross Sales 2,015 1,782 1,512 1,265 1,229
Excise Duty -- -- -- -- --
Net Sales 2,015 1,782 1,512 1,265 1,229
Other Operating Income -- -- -- -- --
Other Income (4.60) 7.90 4.07 12.80 4.25
Total Income 2,011 1,790 1,516 1,278 1,233
Total Expenditure ** 1,423 1,253 1,076 1,004 982
PBIDT 588 537 440 274 251
Interest 11.20 11.90 19.60 25.20 26.30
PBDT 576 525 421 248 225
Depreciation 93.40 46.10 26.70 22.70 17.80
Minority Interest Before NP -- -- -- -- --
Tax 144 158 129 39.90 37.20
Deferred Tax 2.12 -- -- -- --
Reported Profit After Tax 336 321 265 186 170
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 336 321 265 186 170
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 336 321 265 186 170
EPS (Unit Curr.) 7.06 6.74 5.56 3.90 3.57
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 95.30 95.30 95.30 95.30 95.30
Public Shareholding (Number) -- -- 289,893,228 280,544,704 278,890,208
Public Shareholding (%) -- -- 60.90 58.90 58.60
Pledged/Encumbered - No. of Shares -- -- 28,623,107 42,337,336 43,260,372
Pledged/Encumbered - % in Total Promoters Holding -- -- 15.40 21.60 21.90
Pledged/Encumbered - % in Total Equity -- -- 6.01 8.89 9.08
Non Encumbered - No. of Shares -- -- 157,735,164 153,369,440 154,100,928
Non Encumbered - % in Total Promoters Holding -- -- 84.60 77.60 78.10
Non Encumbered - % in Total Equity -- -- 33.10 32.20 32.40
PBIDTM(%) 29.20 30.10 29.10 21.60 20.50
PBDTM(%) 28.60 29.50 27.80 19.60 18.30
PATM(%) 16.70 18 17.50 14.70 13.80