Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) - - - -
Equity capital -- -- -- --
Preference capital -- -- -- --
Reserves -- -- -- --
Net worth -- -- -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities -- -- -- --
Fixed assets -- -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital -- -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets -- -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- --
Cash -- -- -- --
Total assets -- -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003
Gross Sales 392 327 272 214 155
Excise Duty 49 40.10 33.40 25.70 18.40
Net Sales 343 287 238 188 136
Other Operating Income -- -- -- -- --
Other Income 7.83 5.79 9.90 4.38 3.55
Total Income 351 293 248 193 140
Total Expenditure ** 263 222 184 153 131
PBIDT 87.80 70.80 63.90 39.20 8.61
Interest 0.88 1.27 1.33 0.75 2.31
PBDT 86.90 69.50 62.60 38.50 6.30
Depreciation 5.61 4.71 4.46 5.34 5.61
Minority Interest Before NP -- -- -- -- --
Tax 27.60 21.40 17.10 12.80 (0.10)
Deferred Tax -- 0.25 1.06 -- --
Reported Profit After Tax 53.70 42.70 39.70 20.40 0.76
Minority Interest After NP 0.04 -- -- (0.10) 0.01
Net Profit after Minority Interest 53.60 42.70 39.70 20.40 0.75
Extra-ordinary Items -- -- 3.12 0.26 1.08
Adjusted Profit After Extra-ordinary item 53.60 42.70 36.50 20.20 (0.30)
EPS (Unit Curr.) 34.80 27.70 25.80 13.30 0.48
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 260 -- --
Equity 15.40 15.40 15.40 15.40 15.40
Public Shareholding (Number) 6,840,731 9,649,820 9,649,820 9,649,820 9,649,820
Public Shareholding (%) 44.40 62.70 62.70 62.70 62.70
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(%) 25.60 24.60 26.80 20.80 6.32
PBDTM(%) 25.30 24.20 26.30 20.40 4.62
PATM(%) 15.70 14.80 16.70 10.80 0.56