Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Sep-2014
Growth matrix (%)        
Revenue growth (5.80) (58) 191 19.30
Op profit growth (8.80) (55) 72.60 23.30
EBIT growth (27) (55) 190 11.50
Net profit growth 40 (49) 410 (29)
Profitability ratios (%)        
OPM 39.10 40.40 37.40 63
EBIT margin 28.10 36.30 33.70 33.80
Net profit margin (23) (16) (13) (7.40)
RoCE 4.84 6.98 12.50 3.63
RoNW (6.30) (3.70) (6) (1.20)
RoA (1) (0.80) (1.20) (0.20)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (2.50) (1.60) (3.20) (2.20)
Book value per share 5.40 6.93 8.04 10.10
Valuation ratios        
P/E -- -- -- --
P/CEPS (1) (2.50) (1.50) (6.40)
P/B 0.46 0.59 0.61 1.40
EV/EBIDTA 12.70 10.40 4.08 14.80
Payout (%)        
Dividend payout -- -- -- --
Tax payout 9.65 37.90 36.80 (93)
Liquidity ratios        
Debtor days 159 117 9.82 12.50
Inventory days 5.66 4.43 1.78 7.97
Creditor days (134) (104) (25) (36)
Leverage ratios        
Interest coverage (0.50) (0.80) (0.80) (0.90)
Net debt / equity 6.08 4.05 2.79 4.05
Net debt / op. profit 12.60 9.87 3.59 11.30
Cost breakup ()        
Material costs (3.90) (3.90) (0.90) --
Employee costs (3.50) (2.90) (2.50) (3.80)
Other costs (53) (53) (59) (33)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Sep-2014
Revenue 625 663 1,577 542
yoy growth (%) (5.80) (58) 191 19.30
Raw materials (24) (26) (14) --
As % of sales 3.90 3.92 0.90 --
Employee costs (22) (19) (39) (21)
As % of sales 3.53 2.91 2.46 3.85
Other costs (334) (350) (934) (179)
As % of sales 53.40 52.80 59.20 33.10
Operating profit 244 268 590 342
OPM 39.10 40.40 37.40 63
Depreciation (87) (50) (100) (168)
Interest expense (340) (312) (643) (206)
Other income 18.30 22.40 41.60 9.62
Profit before tax (164) (71) (112) (23)
Taxes (16) (27) (41) 21.60
Tax rate 9.65 37.90 36.80 (93)
Minorities and other 39.90 (8.10) 5.44 (0.70)
Adj. profit (140) (106) (147) (2.30)
Exceptional items (5.20) 2.41 (58) (38)
Net profit (146) (104) (205) (40)
yoy growth (%) 40 (49) 410 (29)
NPM (23) (16) (13) (7.40)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Sep-2014
Profit before tax (164) (71) (112) (23)
Depreciation (87) (50) (100) (168)
Tax paid (16) (27) (41) 21.60
Working capital (163) 109 135 (139)
Other operating items -- -- -- --
Operating cashflow (431) (38) (118) (309)
Capital expenditure 1,390 (135) (871) 3,886
Free cash flow 960 (173) (989) 3,577
Equity raised 1,052 1,209 1,380 1,367
Investments 41 184 82.10 9.51
Debt financing/disposal 1,380 (298) (965) (36)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 3,433 921 (492) 4,918
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 189 189 189 189
Preference capital -- -- -- --
Reserves 165 319 464 568
Net worth 354 508 653 757
Minority interest
Debt 1,636 3,142 2,675 2,513
Deferred tax liabilities (net) 35.10 98.80 117 68.40
Total liabilities 1,986 3,763 3,494 3,406
Fixed assets 3,101 3,879 3,006 2,827
Intangible assets
Investments 45.30 45.20 184 85.70
Deferred tax asset (net) 72 73.30 87.40 60.50
Net working capital (1,282) (285) 187 34.60
Inventories 7.30 6.58 12.80 3.29
Inventory Days -- 3.84 7.05 0.76
Sundry debtors 261 185 358 65.80
Debtor days -- 108 197 15.20
Other current assets 1,342 1,448 1,291 1,344
Sundry creditors (189) (168) (112) (114)
Creditor days -- 98.40 61.50 26.40
Other current liabilities (2,703) (1,756) (1,364) (1,264)
Cash 49.30 50.50 30.30 398
Total assets 1,986 3,763 3,494 3,406
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Dec-2015
Gross Sales 497 625 663 1,577 1,080
Excise Duty -- -- -- -- --
Net Sales 497 625 663 1,577 1,080
Other Operating Income -- -- -- -- 49.60
Other Income 30.20 18.30 24.80 42.30 8.64
Total Income 527 643 688 1,619 1,138
Total Expenditure ** 322 386 424 1,045 523
PBIDT 205 258 264 573 615
Interest 361 340 309 643 293
PBDT (156) (82) (45) (70) 322
Depreciation 109 87.20 49.50 100 322
Minority Interest Before NP -- -- -- -- --
Tax 7.59 19.50 5.82 25.90 5.16
Deferred Tax (62) (3.60) 21.20 15.20 --
Reported Profit After Tax (210) (186) (122) (211) (5.10)
Minority Interest After NP (54) -- -- 1.72 (3.10)
Net Profit after Minority Interest (156) (186) (122) (205) (2)
Extra-ordinary Items (23) (4.60) 1.72 (44) --
Adjusted Profit After Extra-ordinary item (132) (181) (123) (162) (2)
EPS (Unit Curr.) (1.70) (2) (1.30) (2.20) --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 189 189 189 189 189
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(%) 41.30 41.20 39.80 36.40 56.90
PBDTM(%) (31) (13) (6.80) (4.40) 29.80
PATM(%) (42) (30) (18) (13) (0.50)