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 2,316 1,757 1,473 1,489
Dividend per share 15 15 15 10
Cash EPS -- -- -- --
Book value per share 12,902 10,604 8,865 7,407
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
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 (4.40) (1.40) (6.30) (0.50)
Other operating items -- -- -- --
Operating cashflow (4.40) (1.40) (6.30) (0.50)
Capital expenditure 2.26 0.60 1.56 0.10
Free cash flow (2.20) (0.80) (4.70) (0.40)
Equity raised 321 289 273 266
Investments 198 136 86.50 30.20
Debt financing/disposal -- -- -- --
Dividends paid 0.30 0.30 0.30 0.20
Other items -- -- -- --
Net in cash 517 424 355 296
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 0.20 0.20 0.20 0.20
Preference capital -- -- -- --
Reserves 296 258 212 177
Net worth 296 258 212 177
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 296 258 212 177
Fixed assets 2.55 2.73 1.24 1.49
Intangible assets
Investments 293 252 206 174
Deferred tax asset (net) 0.01 0.01 0.02 0.06
Net working capital 0.28 0.62 0.71 1.22
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 0.37 1.26 1.18 1.46
Sundry creditors (0.10) (0.10) (0.10) (0.10)
Creditor days -- -- -- --
Other current liabilities -- (0.50) (0.40) (0.20)
Cash 0.56 2.65 3.71 0.43
Total assets 296 258 212 177
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 40.30 47.60 36.80 30.10 28
Excise Duty -- -- -- -- --
Net Sales 40.30 47.60 36.80 30.10 28
Other Operating Income -- -- -- -- --
Other Income -- 0.03 0.11 0.41 3.09
Total Income 40.30 47.60 37 30.50 31.10
Total Expenditure ** 1.64 0.78 0.86 0.60 0.41
PBIDT 38.70 46.90 36.10 29.90 30.70
Interest -- -- -- -- --
PBDT 38.70 46.90 36.10 29.90 30.70
Depreciation 0.18 0.19 0.24 0.22 0.13
Minority Interest Before NP -- -- -- -- --
Tax 0.14 0.34 0.67 0.21 0.72
Deferred Tax -- 0.01 0.04 -- 0.01
Reported Profit After Tax 38.40 46.30 35.10 29.50 29.80
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 38.40 46.30 35.10 29.50 29.80
Extra-ordinary Items -- 0.02 -- (0.10) --
Adjusted Profit After Extra-ordinary item 38.40 46.30 35.10 29.60 29.80
EPS (Unit Curr.) 1,925 2,316 1,757 1,476 1,491
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 150 150 100
Equity 0.20 0.20 0.20 0.20 0.20
Public Shareholding (Number) -- -- -- 50,250 50,250
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 -- -- -- 149,750 149,750
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 74.90 74.90
PBIDTM(%) 95.90 98.40 98 99.40 110
PBDTM(%) 95.90 98.40 98 99.40 110
PATM(%) 95.10 97.30 95.40 98 107