Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
Growth matrix (%)        
Revenue growth 29.20 -- -- --
Op profit growth 79 -- -- --
EBIT growth 67 -- -- --
Net profit growth 48.40 -- -- --
Profitability ratios (%)        
OPM 11.50 8.32 -- --
EBIT margin 11.10 8.60 -- --
Net profit margin 6.46 5.63 -- --
RoCE 56.50 -- -- --
RoNW 8.90 -- -- --
RoA 8.22 -- -- --
Per share ratios ()        
EPS 17.60 16.20 -- --
Dividend per share -- -- -- --
Cash EPS 15.30 14.70 -- --
Book value per share 64.40 47.40 -- --
Valuation ratios        
P/E 2.93 -- -- --
P/CEPS 3.37 -- -- --
P/B 0.80 -- -- --
EV/EBIDTA 4.65 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (39) (36) -- --
Liquidity ratios        
Debtor days 61.80 -- -- --
Inventory days 26.80 -- -- --
Creditor days (52) -- -- --
Leverage ratios        
Interest coverage (33) (11) -- --
Net debt / equity -- (0.10) -- --
Net debt / op. profit (0.10) (0.20) -- --
Cost breakup ()        
Material costs (71) (78) -- --
Employee costs (7.90) (7) -- --
Other costs (9.10) (7.20) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 - -
Revenue 92.20 71.40 -- --
yoy growth (%) 29.20 -- -- --
Raw materials (66) (55) -- --
As % of sales 71.40 77.50 -- --
Employee costs (7.30) (5) -- --
As % of sales 7.90 6.96 -- --
Other costs (8.40) (5.10) -- --
As % of sales 9.14 7.19 -- --
Operating profit 10.60 5.94 -- --
OPM 11.50 8.32 -- --
Depreciation (0.80) (0.40) -- --
Interest expense (0.30) (0.60) -- --
Other income 0.40 0.56 -- --
Profit before tax 9.94 5.57 -- --
Taxes (3.90) (2) -- --
Tax rate (39) (36) -- --
Minorities and other -- -- -- --
Adj. profit 6.05 3.56 -- --
Exceptional items (0.10) 0.46 -- --
Net profit 5.96 4.02 -- --
yoy growth (%) 48.40 -- -- --
NPM 6.46 5.63 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 - -
Profit before tax 9.94 5.57 -- --
Depreciation (0.80) (0.40) -- --
Tax paid (3.90) (2) -- --
Working capital 5.03 -- -- --
Other operating items -- -- -- --
Operating cashflow 10.30 -- -- --
Capital expenditure 3.18 -- -- --
Free cash flow 13.50 -- -- --
Equity raised 22.60 -- -- --
Investments -- -- -- --
Debt financing/disposal 2.67 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 38.70 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 -
Equity capital 3.38 3.38 2.48 --
Preference capital -- -- -- --
Reserves 28.10 18.40 9.26 --
Net worth 31.50 21.80 11.70 --
Minority interest
Debt 3.10 2.21 0.46 --
Deferred tax liabilities (net) -- 0.14 -- --
Total liabilities 34.60 24.10 12.20 --
Fixed assets 14.20 7.59 2.28 --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.10 0.11 0.11 --
Net working capital 19.60 13.20 8.16 --
Inventories 12.90 7.62 5.91 --
Inventory Days -- 30.20 30.20 --
Sundry debtors 18.80 17.60 13.70 --
Debtor days -- 69.50 69.80 --
Other current assets 4.62 4.44 2.30 --
Sundry creditors (13) (13) (11) --
Creditor days -- 49.60 54.50 --
Other current liabilities (3.50) (3.90) (3.10) --
Cash 0.75 3.24 1.64 --
Total assets 34.60 24.10 12.20 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Mar-2019 Sep-2018 - -
Gross Sales 50.30 66.50 54.50 -- --
Excise Duty -- -- -- -- --
Net Sales 50.30 66.50 54.50 -- --
Other Operating Income -- -- -- -- --
Other Income 0.71 0.18 0.55 -- --
Total Income 51 66.70 55.10 -- --
Total Expenditure ** 46.10 59.30 46 -- --
PBIDT 4.96 7.35 9.02 -- --
Interest 0.35 0.23 0.36 -- --
PBDT 4.60 7.12 8.66 -- --
Depreciation 1.54 1.73 0.61 -- --
Minority Interest Before NP -- -- -- -- --
Tax 1.01 1.29 2.52 -- --
Deferred Tax -- (0.10) -- -- --
Reported Profit After Tax 2.06 4.24 5.52 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 2.06 4.24 5.52 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 2.06 4.24 5.52 -- --
EPS (Unit Curr.) 2 13 16 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.10 3.38 3.38 -- --
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(%) 9.86 11.10 16.50 -- --
PBDTM(%) -- -- -- -- --
PATM(%) 4.09 6.37 10.10 -- --