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 (63) (25) (11) --
Op profit growth (99) 60.40 (48) --
EBIT growth (51) 107 (12) --
Net profit growth (54) 96.10 (17) --
Profitability ratios (%)        
OPM 0.09 3.12 1.47 2.48
EBIT margin 7.87 6.03 2.20 2.23
Net profit margin 4 3.22 1.24 1.33
RoCE 3.22 6.43 3.11 --
RoNW 0.41 0.92 0.48 --
RoA 0.41 0.86 0.44 --
Per share ratios ()        
EPS 0.45 1.03 0.53 0.64
Dividend per share -- -- -- --
Cash EPS 0.22 0.80 (0.60) 0.03
Book value per share 28.50 28.50 27.50 27
Valuation ratios        
P/E 28 17.10 31.40 22.40
P/CEPS 58.50 21.90 (26) 532
P/B 0.44 0.62 0.60 0.53
EV/EBIDTA 10.50 7.73 9.62 9.46
Payout (%)        
Dividend payout -- -- -- --
Tax payout (22) (33) (22) (35)
Liquidity ratios        
Debtor days 113 39.40 21.70 --
Inventory days 79.40 21.10 8.10 --
Creditor days (87) (22) (5.90) --
Leverage ratios        
Interest coverage (2.80) (4.80) (3.60) (12)
Net debt / equity -- -- 0.14 0.06
Net debt / op. profit (62) (0.80) 5.97 1.39
Cost breakup ()        
Material costs (70) (87) (92) (92)
Employee costs (14) (4.70) (3.20) (2.60)
Other costs (15) (4.90) (3.60) (2.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 8.59 23.10 30.70 34.60
yoy growth (%) (63) (25) (11) --
Raw materials (6) (20) (28) (32)
As % of sales 70.30 87.30 91.80 92.10
Employee costs (1.20) (1.10) (1) (0.90)
As % of sales 14.40 4.72 3.21 2.58
Other costs (1.30) (1.10) (1.10) (1)
As % of sales 15.30 4.87 3.56 2.80
Operating profit 0.01 0.72 0.45 0.86
OPM 0.09 3.12 1.47 2.48
Depreciation (0.20) (0.20) (0.80) (0.40)
Interest expense (0.20) (0.30) (0.20) (0.10)
Other income 0.85 0.84 1.07 0.35
Profit before tax 0.44 1.11 0.49 0.70
Taxes (0.10) (0.40) (0.10) (0.20)
Tax rate (22) (33) (22) (35)
Minorities and other -- -- -- --
Adj. profit 0.34 0.74 0.38 0.46
Exceptional items -- -- -- --
Net profit 0.34 0.74 0.38 0.46
yoy growth (%) (54) 96.10 (17) --
NPM 4 3.22 1.24 1.33
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 0.44 1.11 0.49 0.70
Depreciation (0.20) (0.20) (0.80) (0.40)
Tax paid (0.10) (0.40) (0.10) (0.20)
Working capital 0.02 (0.30) 0.34 --
Other operating items -- -- -- --
Operating cashflow 0.18 0.24 (0.10) --
Capital expenditure (2.80) (7.90) 7.93 --
Free cash flow (2.60) (7.70) 7.81 --
Equity raised 26.20 25.20 25.60 --
Investments 2.45 0.21 (0.20) --
Debt financing/disposal 0.68 (2.80) 2.99 --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 26.70 15 36.10 --
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 7.56 7.20 7.20 7.16
Preference capital -- -- -- --
Reserves 14 13.30 12.60 12.20
Net worth 21.50 20.50 19.80 19.30
Minority interest
Debt -- -- 2.99 1.32
Deferred tax liabilities (net) -- -- -- --
Total liabilities 21.50 20.50 22.80 20.70
Fixed assets 9.06 8.22 7.98 3.63
Intangible assets
Investments 2.59 6.62 6.41 0.14
Deferred tax asset (net) 1.09 1.13 0.53 1.08
Net working capital 8.30 3.99 7.57 15.70
Inventories 1.61 2.13 0.54 0.82
Inventory Days 68.40 33.60 6.43 8.64
Sundry debtors 1.95 3.36 1.63 2.02
Debtor days 82.80 53.10 19.40 21.30
Other current assets 7.84 4.21 7.09 14.90
Sundry creditors (1.70) (2.40) (0.20) (0.80)
Creditor days 71.40 38.40 2.50 8.12
Other current liabilities (1.40) (3.30) (1.50) (1.30)
Cash 0.48 0.59 0.31 0.13
Total assets 21.50 20.60 22.80 20.70
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2018 Mar-2017 Mar-2016 - -
Gross Sales 8.59 23.10 30.70 -- --
Excise Duty -- -- -- -- --
Net Sales 8.59 23.10 30.70 -- --
Other Operating Income -- -- -- -- --
Other Income 0.85 0.84 1.07 -- --
Total Income 9.44 24 31.70 -- --
Total Expenditure ** 8.61 22.50 30.20 -- --
PBIDT 0.84 1.49 1.52 -- --
Interest 0.24 0.29 0.19 -- --
PBDT 0.60 1.20 1.33 -- --
Depreciation 0.18 0.16 0.84 -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.07 0.29 0.11 -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.34 0.74 0.38 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.34 0.74 0.38 -- --
Extra-ordinary Items -- (0.10) -- -- --
Adjusted Profit After Extra-ordinary item 0.36 0.79 0.38 -- --
EPS (Unit Curr.) 0.46 1.03 0.53 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.54 7.20 7.20 -- --
Public Shareholding (Number) 3,638,537 3,638,537 3,647,137 -- --
Public Shareholding (%) 48.20 50.80 50.90 -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 3,902,663 3,522,663 3,514,063 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 51.80 49.20 49.10 -- --
PBIDTM(%) 9.78 6.45 4.96 -- --
PBDTM(%) 6.98 5.19 4.34 -- --
PATM(%) 3.96 3.20 1.24 -- --