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 (18) (17) 29.80 (7.80)
Op profit growth (31) (14) 32.20 21.70
EBIT growth (22) (8.30) 30.20 (9.50)
Net profit growth 524 133 (43) (16)
Profitability ratios (%)        
OPM 35.40 41.80 40.30 39.50
EBIT margin 41.80 43.50 39.30 39.20
Net profit margin 66.60 8.69 3.08 7.06
RoCE 5.01 6.86 7.62 5.74
RoNW 3.73 0.73 0.30 0.48
RoA 2 0.34 0.15 0.26
Per share ratios ()        
EPS 24.10 4.49 2.59 2.27
Dividend per share 2 2 2 2
Cash EPS 22 0.80 (2.60) --
Book value per share 198 138 135 154
Valuation ratios        
P/E 8.38 33.10 44.20 69.70
P/CEPS 9.15 186 (44) (6,194)
P/B 1.02 1.08 0.85 1.03
EV/EBIDTA 15.30 12.40 9.07 14.10
Payout (%)        
Dividend payout -- -- -- 115
Tax payout 2,884 (38) (46) (23)
Liquidity ratios        
Debtor days 73.60 107 92 75.10
Inventory days 1,084 820 633 862
Creditor days (111) (111) (104) (163)
Leverage ratios        
Interest coverage (0.90) (1.20) (1.50) (1.30)
Net debt / equity 0.43 1.02 0.91 0.79
Net debt / op. profit 6.40 7.31 5.47 7.19
Cost breakup ()        
Material costs -- -- -- --
Employee costs (5.10) (4) (3.20) (4.60)
Other costs (59) (54) (57) (56)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 6,707 8,221 9,926 7,649
yoy growth (%) (18) (17) 29.80 (7.80)
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (344) (328) (315) (349)
As % of sales 5.12 3.99 3.18 4.56
Other costs (3,986) (4,460) (5,613) (4,276)
As % of sales 59.40 54.20 56.60 55.90
Operating profit 2,377 3,433 3,997 3,024
OPM 35.40 41.80 40.30 39.50
Depreciation (534) (572) (766) (545)
Interest expense (2,951) (2,980) (2,680) (2,304)
Other income 957 719 671 519
Profit before tax (150) 600 1,223 695
Taxes (4,323) (229) (564) (158)
Tax rate 2,884 (38) (46) (23)
Minorities and other 171 (85) (156) 29.90
Adj. profit (4,301) 286 503 566
Exceptional items 8,765 429 (197) (26)
Net profit 4,464 715 306 540
yoy growth (%) 524 133 (43) (16)
NPM 66.60 8.69 3.08 7.06
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (150) 600 1,223 695
Depreciation (534) (572) (766) (545)
Tax paid (4,323) (229) (564) (158)
Working capital 2,105 1,049 (5,417) 581
Other operating items -- -- -- --
Operating cashflow (2,902) 847 (5,524) 572
Capital expenditure (12,649) 2,839 (18,875) 1,264
Free cash flow (15,551) 3,686 (24,399) 1,836
Equity raised 52,879 46,816 47,013 52,229
Investments 19,836 82.50 19,976 (268)
Debt financing/disposal (3,072) 6,509 2,945 4,049
Dividends paid -- -- -- 518
Other items -- -- -- --
Net in cash 54,092 57,094 45,534 58,364
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 1,192 1,107 357 357
Preference capital -- -- -- --
Reserves 32,385 34,204 24,216 23,712
Net worth 33,577 35,310 24,573 24,069
Minority interest
Debt 17,222 17,491 29,202 25,264
Deferred tax liabilities (net) 4,454 4,445 551 456
Total liabilities 55,293 57,295 54,450 49,915
Fixed assets 6,425 8,220 24,793 5,722
Intangible assets
Investments 21,005 20,832 1,209 21,310
Deferred tax asset (net) 6,391 4,006 4,909 4,635
Net working capital 16,618 21,959 19,440 14,867
Inventories 22,009 19,753 20,099 16,834
Inventory Days -- 1,075 892 619
Sundry debtors 832 1,286 1,417 3,417
Debtor days -- 70 62.90 126
Other current assets 9,420 8,217 7,979 6,886
Sundry creditors (1,277) (1,218) (1,407) (1,514)
Creditor days -- 66.30 62.50 55.70
Other current liabilities (14,366) (6,079) (8,648) (10,756)
Cash 4,855 2,278 4,099 3,381
Total assets 55,293 57,295 54,450 49,915
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018
Gross Sales 1,331 2,500 2,219 2,139 1,507
Excise Duty -- -- -- -- --
Net Sales 1,331 2,500 2,219 2,139 1,507
Other Operating Income -- -- -- -- --
Other Income 506 288 187 166 150
Total Income 1,837 2,788 2,406 2,305 1,658
Total Expenditure ** 1,092 1,967 1,579 1,480 1,199
PBIDT 746 822 827 825 459
Interest 536 535 533 496 498
PBDT 210 286 294 329 (39)
Depreciation 51.10 56.70 56.20 55.30 56.40
Minority Interest Before NP -- -- -- -- --
Tax 9.97 37.80 126 139 (26)
Deferred Tax -- -- -- -- --
Reported Profit After Tax 149 192 111 134 (69)
Minority Interest After NP (0.80) (1.80) (1.50) (1.50) (0.30)
Net Profit after Minority Interest 415 437 335 375 173
Extra-ordinary Items 287 106 -- -- --
Adjusted Profit After Extra-ordinary item 128 330 335 375 173
EPS (Unit Curr.) 1.83 2.43 1.88 2.10 0.97
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- 40 --
Equity 495 441 357 357 357
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(%) 56 32.90 37.20 38.60 30.40
PBDTM(%) 15.80 11.50 13.20 15.40 (2.60)
PATM(%) 11.20 7.68 5.01 6.27 (4.60)