Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
Growth matrix (%)        
Revenue growth 33.10 104 -- --
Op profit growth 48.30 55.30 -- --
EBIT growth 52.90 58.40 -- --
Net profit growth 88.40 28.60 -- --
Profitability ratios (%)        
OPM 2.21 1.98 2.61 --
EBIT margin 2.17 1.89 2.44 --
Net profit margin 1.30 0.92 1.46 --
RoCE 27.70 27.40 -- --
RoNW 6.22 8.49 -- --
RoA 4.15 3.34 -- --
Per share ratios ()        
EPS 6.39 5.04 144 --
Dividend per share -- -- -- --
Cash EPS 6.20 4.36 119 --
Book value per share 35.90 22.50 241 --
Valuation ratios        
P/E 17.70 -- -- --
P/CEPS 18.20 -- -- --
P/B 3.15 -- -- --
EV/EBIDTA 11.20 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (22) (34) (32) --
Liquidity ratios        
Debtor days 28.30 25.40 -- --
Inventory days 2.15 1.13 -- --
Creditor days (12) (7.20) -- --
Leverage ratios        
Interest coverage (4.40) (4) (9.90) --
Net debt / equity 0.25 0.80 3.56 --
Net debt / op. profit 0.84 1.70 3.41 --
Cost breakup ()        
Material costs (97) (97) (96) --
Employee costs (0.30) (0.30) (0.30) --
Other costs (0.30) (0.30) (0.60) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Revenue 197 148 72.60 --
yoy growth (%) 33.10 104 -- --
Raw materials (192) (144) (70) --
As % of sales 97.30 97.40 96.50 --
Employee costs (0.50) (0.40) (0.20) --
As % of sales 0.27 0.29 0.29 --
Other costs (0.50) (0.50) (0.50) --
As % of sales 0.25 0.32 0.65 --
Operating profit 4.36 2.94 1.89 --
OPM 2.21 1.98 2.61 --
Depreciation (0.10) (0.20) (0.20) --
Interest expense (1) (0.70) (0.20) --
Other income -- 0.02 0.05 --
Profit before tax 3.31 2.11 1.59 --
Taxes (0.70) (0.70) (0.50) --
Tax rate (22) (34) (32) --
Minorities and other -- -- -- --
Adj. profit 2.57 1.36 1.06 --
Exceptional items -- -- -- --
Net profit 2.57 1.36 1.06 --
yoy growth (%) 88.40 28.60 -- --
NPM 1.30 0.92 1.46 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Profit before tax 3.31 2.11 1.59 --
Depreciation (0.10) (0.20) (0.20) --
Tax paid (0.70) (0.70) (0.50) --
Working capital 11.10 -- -- --
Other operating items -- -- -- --
Operating cashflow 13.60 1.24 -- --
Capital expenditure (0.80) -- -- --
Free cash flow 12.80 1.24 -- --
Equity raised 12.20 5.54 -- --
Investments 0.01 -- -- --
Debt financing/disposal 0.88 0.94 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 25.90 7.72 -- --
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 4.02 4.02 2.78 0.75
Preference capital -- -- -- --
Reserves 11.30 10.40 3.45 1.06
Net worth 15.30 14.40 6.23 1.81
Minority interest
Debt 17.90 4.62 5.73 6.74
Deferred tax liabilities (net) -- -- -- --
Total liabilities 33.20 19.10 12 8.51
Fixed assets 0.02 0.08 0.73 0.80
Intangible assets
Investments 0.01 0.01 0.02 --
Deferred tax asset (net) 0.01 0.01 0.01 0.01
Net working capital 32.70 18 10.50 7.41
Inventories -- 2.09 0.23 0.69
Inventory Days -- 3.86 0.57 3.47
Sundry debtors 27.30 22.30 8.36 12.30
Debtor days -- 41.10 20.60 61.70
Other current assets 10.90 7.21 6.83 0.41
Sundry creditors (3.50) (12) (0.90) (4.90)
Creditor days -- 21.60 2.21 24.50
Other current liabilities (2) (1.90) (4.10) (1.10)
Cash 0.46 0.97 0.73 0.29
Total assets 33.20 19.10 11.90 8.51
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 - - - -
Gross Sales 35.80 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 35.80 -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.02 -- -- -- --
Total Income 35.80 -- -- -- --
Total Expenditure ** 35.30 -- -- -- --
PBIDT 0.46 -- -- -- --
Interest 0.21 -- -- -- --
PBDT 0.25 -- -- -- --
Depreciation 0.09 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.05 -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.11 -- -- -- --
Minority Interest After NP (0.10) -- -- -- --
Net Profit after Minority Interest 0.16 -- -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.16 -- -- -- --
EPS (Unit Curr.) 0.59 -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 2.78 -- -- -- --
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(%) 1.29 -- -- -- --
PBDTM(%) 0.70 -- -- -- --
PATM(%) 0.31 -- -- -- --