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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.48 0.79 1.80 1.06
Dividend per share -- 0.20 0.20 0.20
Cash EPS -- -- -- --
Book value per share 15.20 13.70 13.30 11.60
Valuation ratios        
P/E 7.57 25.90 -- 9.53
P/CEPS -- -- -- --
P/B 0.74 1.50 -- 0.87
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.40) (0.30) (0.20) (0.10)
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) Mar-2018 Mar-2017 Mar-2016 Mar-2015
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) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 6.05 3.71 (3.70) --
Other operating items -- -- -- --
Operating cashflow 6.05 3.71 (3.70) --
Capital expenditure 0.03 -- -- --
Free cash flow 6.08 3.71 (3.70) --
Equity raised 6.77 7.16 7.16 --
Investments 7.02 (2.10) 2.06 --
Debt financing/disposal (0.20) 0.60 (0.60) --
Dividends paid -- 0.20 0.20 0.20
Other items -- -- -- --
Net in cash 19.70 9.61 5.11 --
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 10 10 10 10
Preference capital -- -- -- --
Reserves 5.55 5.20 3.70 3.26
Net worth 15.60 15.20 13.70 13.30
Minority interest
Debt -- -- 0.64 0.04
Deferred tax liabilities (net) 0.01 0.02 0.02 0.02
Total liabilities 15.60 15.20 14.40 13.30
Fixed assets 0.11 0.14 0.15 0.18
Intangible assets
Investments 1.22 7.02 -- 2.06
Deferred tax asset (net) -- -- -- --
Net working capital 11.70 1.84 9.81 8.52
Inventories 6.54 5.07 0.82 0.32
Inventory Days -- -- -- --
Sundry debtors 1.64 0.70 1.52 1.07
Debtor days -- -- -- --
Other current assets 6.26 0.95 10.70 8.99
Sundry creditors (1.60) (4.60) (2.60) (1.30)
Creditor days -- -- -- --
Other current liabilities (1.20) (0.30) (0.70) (0.50)
Cash 2.57 6.24 4.42 2.59
Total assets 15.60 15.20 14.40 13.40
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 59.90 92.10 8.35 3.62 0.68
Excise Duty -- -- -- -- --
Net Sales 59.90 92.10 8.35 3.62 0.68
Other Operating Income -- 0.41 0.23 0.10 1.47
Other Income 0.38 0.89 1.11 1.16 --
Total Income 60.30 93.40 9.69 4.88 2.16
Total Expenditure ** 60.20 91.60 8.57 2.89 0.75
PBIDT 0.08 1.72 1.12 2 1.41
Interest 0.04 0.11 -- 0.02 --
PBDT 0.04 1.62 1.12 1.97 1.41
Depreciation 0.03 0.03 0.03 0.03 0.04
Minority Interest Before NP -- -- -- -- --
Tax 0.10 0.10 0.26 0.10 0.26
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.10) 1.49 0.83 1.85 1.11
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.10) 1.49 0.83 1.85 1.11
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.10) 1.49 0.83 1.85 1.11
EPS (Unit Curr.) (0.10) 1.48 0.83 1.84 1.10
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 2 2 2
Equity 10 10 10 10 10
Public Shareholding (Number) -- -- -- -- 5,816,000
Public Shareholding (%) -- -- -- -- 58
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 4,204,000
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 42
PBIDTM(%) 0.13 1.87 13.40 55.20 207
PBDTM(%) 0.07 1.76 13.40 54.40 207
PATM(%) (0.20) 1.62 9.94 51.10 163