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 (25) 1.34 4.11 19.50
Op profit growth (35) (4.40) 14.30 (12)
EBIT growth (32) (21) 70 (0.40)
Net profit growth (37) 186 (54) 7.96
Profitability ratios (%)        
OPM 8.58 9.91 10.50 9.57
EBIT margin 7.18 7.84 10.10 6.16
Net profit margin 2.35 2.79 0.99 2.23
RoCE 7.11 10.60 14.80 8.80
RoNW 1.03 1.72 0.63 1.41
RoA 0.58 0.95 0.36 0.80
Per share ratios ()        
EPS 2.14 3.40 1.19 2.57
Dividend per share -- -- -- --
Cash EPS (2.60) (1.20) (4.50) (3.20)
Book value per share 52.30 51.10 47.70 46.50
Valuation ratios        
P/E 12.80 10.90 40.30 --
P/CEPS (10) (32) (11) --
P/B 0.52 0.72 1.01 --
EV/EBIDTA 5.11 5.32 4.42 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (32) (42) (13) (26)
Liquidity ratios        
Debtor days 94.80 70.50 68.10 85.90
Inventory days 63.70 51.10 49.50 52.50
Creditor days (42) (35) (50) (76)
Leverage ratios        
Interest coverage (2) (2.60) (3.70) (2)
Net debt / equity 0.58 0.75 0.64 0.53
Net debt / op. profit 3.88 3.16 2.42 2.22
Cost breakup ()        
Material costs (63) (63) (70) (72)
Employee costs (10) (7) (2.20) (2.40)
Other costs (18) (20) (17) (16)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 78 104 103 99
yoy growth (%) (25) 1.34 4.11 19.50
Raw materials (49) (66) (73) (71)
As % of sales 62.90 63.30 70.50 71.60
Employee costs (8.10) (7.30) (2.30) (2.40)
As % of sales 10.40 6.97 2.21 2.38
Other costs (14) (21) (17) (16)
As % of sales 18.20 19.80 16.80 16.40
Operating profit 6.70 10.40 10.80 9.48
OPM 8.58 9.91 10.50 9.57
Depreciation (4.10) (3.90) (4.90) (4.90)
Interest expense (2.90) (3.20) (2.80) (3.10)
Other income 3 1.75 4.41 1.53
Profit before tax 2.74 5.03 7.56 2.99
Taxes (0.90) (2.10) (1) (0.80)
Tax rate (32) (42) (13) (26)
Minorities and other -- -- -- --
Adj. profit 1.87 2.92 6.57 2.20
Exceptional items -- -- (5.60) --
Net profit 1.83 2.92 1.02 2.20
yoy growth (%) (37) 186 (54) 7.96
NPM 2.35 2.79 0.99 2.23
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 2.74 5.03 7.56 2.99
Depreciation (4.10) (3.90) (4.90) (4.90)
Tax paid (0.90) (2.10) (1) (0.80)
Working capital 3.89 14.90 9.46 0.33
Other operating items -- -- -- --
Operating cashflow 1.67 13.90 11.20 (2.40)
Capital expenditure 21.20 17.30 12.30 (1.50)
Free cash flow 22.90 31.20 23.40 (3.90)
Equity raised 60.30 58.30 58.70 58.60
Investments (0.40) -- -- --
Debt financing/disposal 14 27.70 20.10 (4.70)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 96.80 117 102 50
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 8.58 8.58 8.58 8.58
Preference capital -- -- -- --
Reserves 42.70 36.30 35.20 32.30
Net worth 51.30 44.90 43.80 40.90
Minority interest
Debt 23.50 26.20 33 26.80
Deferred tax liabilities (net) 4.30 4.77 4.77 4.54
Total liabilities 79 75.90 81.60 72.30
Fixed assets 37.90 41.10 44.40 42.30
Intangible assets
Investments 0.19 0.23 0.62 0.62
Deferred tax asset (net) 2.22 0.47 -- --
Net working capital 38.30 33.90 36.30 28.70
Inventories 13.60 11.30 15.90 13.30
Inventory Days -- 53 55.70 47.20
Sundry debtors 20.90 16.70 23.80 16.60
Debtor days -- 78.20 83.20 58.60
Other current assets 12 13.30 9.26 16.10
Sundry creditors (6.90) (6.40) (10) (8)
Creditor days -- 30 34.90 28.40
Other current liabilities (1.20) (1) (2.70) (9.30)
Cash 0.34 0.23 0.29 0.68
Total assets 79 75.90 81.60 72.30
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 81.60 78.10 105 103 99
Excise Duty -- -- -- -- --
Net Sales 81.60 78.10 105 103 99
Other Operating Income -- -- -- 2.47 0.87
Other Income 4.52 4.25 1.43 1.94 0.66
Total Income 86.10 82.30 106 107 100
Total Expenditure ** 73.10 72.60 76.50 97.80 89.50
PBIDT 13 9.70 29.70 9.68 11
Interest 2.32 2.91 3.92 2.81 3.10
PBDT 10.70 6.79 25.80 6.88 7.90
Depreciation 4.15 4.09 20.80 4.87 4.91
Minority Interest Before NP -- -- -- -- --
Tax 0.07 1.34 1.88 1.87 1.42
Deferred Tax -- (0.50) 0.23 (0.90) (0.60)
Reported Profit After Tax 6.44 1.83 2.92 1.02 2.20
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 6.44 1.83 2.92 1.02 2.20
Extra-ordinary Items 2.40 -- -- (4.60) --
Adjusted Profit After Extra-ordinary item 4.04 1.85 2.92 5.59 2.20
EPS (Unit Curr.) 7.51 2.02 3.40 1.19 2.57
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 8.58 8.58 8.58 8.58 8.58
Public Shareholding (Number) -- -- -- 2,153,594 2,153,594
Public Shareholding (%) -- -- -- 25.10 25.10
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 6,427,506 6,427,506
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 74.90 74.90
PBIDTM(%) 15.90 12.40 28.40 9.39 11.10
PBDTM(%) 13.10 8.70 24.60 6.68 7.98
PATM(%) 7.89 2.34 2.79 0.99 2.22