Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2014
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 15.80 2.05 2.41 0.93
Dividend per share 1.20 0.70 0.50 --
Cash EPS -- -- -- --
Book value per share 84.60 70.40 70.10 69
Valuation ratios        
P/E 12.80 31.10 10.30 33.30
P/CEPS -- -- -- --
P/B 2.38 0.91 0.35 0.45
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) -- -- 0.01
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-2017 Mar-2016 Mar-2015 Mar-2014
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-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (12) 6.49 9.32 --
Other operating items -- -- -- --
Operating cashflow (12) 6.49 9.32 --
Capital expenditure 7.70 3.12 0.99 --
Free cash flow (4.40) 9.61 10.30 --
Equity raised 65.60 57 74.10 73.40
Investments 34.50 13.30 11.90 --
Debt financing/disposal (6) 3.23 2.28 1.98
Dividends paid 0.75 0.44 0.31 --
Other items -- -- -- --
Net in cash 90.50 83.60 98.90 75.40
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 20.30 6.23 6.23 6.23
Preference capital -- -- -- --
Reserves 67.90 46.40 37.60 37.40
Net worth 88.10 52.60 43.80 43.70
Minority interest
Debt 47.50 0.96 1.17 0.90
Deferred tax liabilities (net) 0.49 0.39 0.29 0.24
Total liabilities 139 56.90 48.80 47.80
Fixed assets 12.30 10.50 6.90 5.14
Intangible assets
Investments 35.30 41.80 26.30 24.50
Deferred tax asset (net) 0.01 0.01 0.01 --
Net working capital 89.30 0.68 12.70 15.60
Inventories 82.60 1.25 13.80 2.59
Inventory Days -- -- -- --
Sundry debtors 4.58 3.62 3.15 3.32
Debtor days -- -- -- --
Other current assets 8.41 1.72 6.41 12.80
Sundry creditors (4.60) (3.60) (9.10) (2.10)
Creditor days -- -- -- --
Other current liabilities (1.80) (2.30) (1.50) (1)
Cash 2.09 3.90 2.91 2.52
Total assets 139 56.90 48.80 47.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Sep-2018 Jun-2018 Mar-2018 Dec-2017
Gross Sales 5.92 11.20 51.10 137 155
Excise Duty -- -- -- -- --
Net Sales 5.92 11.20 51.10 137 155
Other Operating Income 0.23 0.02 -- -- 1.97
Other Income -- -- -- (2.50) --
Total Income 6.16 11.20 51.10 135 157
Total Expenditure ** 11 18.10 68.50 -- 153
PBIDT (4.90) (6.90) (17) 135 4.59
Interest 0.03 -- 0.03 139 --
PBDT (4.90) (6.90) (17) (3.80) 4.59
Depreciation 0.21 0.21 0.21 -- 0.20
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- (1.20) 1
Deferred Tax -- -- -- -- --
Reported Profit After Tax (5.10) (7.10) (18) (2.50) 3.39
Minority Interest After NP (0.10) -- 0.02 (0.10) 0.09
Net Profit after Minority Interest (5) (7.10) (18) (2.40) 3.30
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (5) (7.10) (18) (2.40) 3.30
EPS (Unit Curr.) (2.50) (3.60) (9) (1.30) 5.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 19.50 19.50 19.50 19.50 6.23
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(%) (82) (62) (34) 98.20 2.96
PBDTM(%) (82) (62) (34) (2.70) 2.96
PATM(%) (86) (64) (34) (1.80) 2.18