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-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 7.95 7.56 7.20 7.20
Preference capital -- -- -- --
Reserves 14.90 14 13.30 12.60
Net worth 22.80 21.50 20.50 19.80
Minority interest
Debt 2.66 -- -- 2.99
Deferred tax liabilities (net) -- -- -- --
Total liabilities 25.50 21.50 20.50 22.80
Fixed assets 10.50 9.06 8.22 7.98
Intangible assets
Investments 2.95 2.59 6.62 6.41
Deferred tax asset (net) 1 1.09 1.13 0.53
Net working capital 8.42 8.30 3.99 7.57
Inventories 1.52 1.61 2.13 0.54
Inventory Days -- 68.40 33.60 6.43
Sundry debtors 1.64 1.95 3.36 1.63
Debtor days -- 82.80 53.10 19.40
Other current assets 11.80 7.84 4.21 7.09
Sundry creditors (1.30) (1.70) (2.40) (0.20)
Creditor days -- 71.40 38.40 2.50
Other current liabilities (5.30) (1.40) (3.30) (1.50)
Cash 2.59 0.48 0.59 0.31
Total assets 25.50 21.50 20.60 22.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 - - - -
Gross Sales 1.96 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 1.96 -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.22 -- -- -- --
Total Income 2.18 -- -- -- --
Total Expenditure ** 2.06 -- -- -- --
PBIDT 0.12 -- -- -- --
Interest 0.01 -- -- -- --
PBDT 0.12 -- -- -- --
Depreciation 0.03 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.08 -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.01 -- -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.01 -- -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.01 -- -- -- --
EPS (Unit Curr.) 0.04 -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.95 -- -- -- --
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(%) 6.12 -- -- -- --
PBDTM(%) 6.12 -- -- -- --
PATM(%) 0.51 -- -- -- --