Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
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-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 205 171 152 152
Preference capital 51.80 16 -- --
Reserves 1,218 324 315 365
Net worth 1,474 512 467 517
Minority interest
Debt 1,494 2,709 2,636 2,351
Deferred tax liabilities (net) 29.10 63.60 70.30 108
Total liabilities 3,001 3,284 3,173 2,976
Fixed assets 2,788 2,841 2,860 2,422
Intangible assets
Investments 4.71 4.32 0.31 47.40
Deferred tax asset (net) 73.20 94.70 97.70 82.90
Net working capital 52.30 313 182 389
Inventories 395 312 319 326
Inventory Days -- -- -- --
Sundry debtors 47.70 55.20 29.60 18.10
Debtor days -- -- -- --
Other current assets 168 378 283 507
Sundry creditors (124) (87) (93) (77)
Creditor days -- -- -- --
Other current liabilities (435) (345) (357) (384)
Cash 82.70 31.70 33.20 34.70
Total assets 3,001 3,284 3,173 2,976
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 987 796 737 582 441
Excise Duty -- -- -- -- --
Net Sales 987 796 737 582 441
Other Operating Income -- -- -- -- --
Other Income 47.60 55.70 187 15.10 25.60
Total Income 1,035 851 925 598 467
Total Expenditure ** 672 673 500 449 386
PBIDT 363 179 424 149 81.50
Interest 266 212 218 216 161
PBDT 97.10 (33) 206 (67) (79)
Depreciation 115 112 127 98.80 61.80
Minority Interest Before NP -- -- -- -- --
Tax 1 -- -- -- --
Deferred Tax (12) (52) (48) (54) (14)
Reported Profit After Tax (7.60) (93) 127 (112) (126)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (7.60) (93) 127 (112) (126)
Extra-ordinary Items (3.90) (122) (6.80) (7.20) (8.30)
Adjusted Profit After Extra-ordinary item (3.80) 28.90 134 (105) (118)
EPS (Unit Curr.) (0.40) (5.90) 7.97 (7.40) (8.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 205 171 152 152 152
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(%) 36.70 22.50 57.50 25.50 18.50
PBDTM(%) 9.83 (4.20) 28 (12) (18)
PATM(%) (0.80) (12) 17.30 (19) (29)