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 40.10 (9) (17) 13.10
Op profit growth 105 33.90 (39) 3.16
EBIT growth 156 77.30 (65) 16.70
Net profit growth (379) (16) (234) 14.50
Profitability ratios (%)        
OPM 23.60 16.10 10.90 15
EBIT margin 18.90 10.30 5.30 12.50
Net profit margin 8.22 (4.10) (4.50) 2.76
RoCE 14.10 5.80 3.28 9.18
RoNW 6.41 (2.50) (2.60) 1.85
RoA 1.54 (0.60) (0.70) 0.51
Per share ratios ()        
EPS 62.90 -- -- 21.30
Dividend per share -- -- -- 1
Cash EPS 21.50 (55) (61) (16)
Book value per share 262 198 226 282
Valuation ratios        
P/E 6.86 -- -- 4.51
P/CEPS 20.10 (2.10) (0.90) (6.10)
P/B 1.65 0.59 0.24 0.34
EV/EBIDTA 5.90 8.41 9.01 5.37
Payout (%)        
Dividend payout -- -- -- 8.11
Tax payout 2.98 0.99 (32) (7.70)
Liquidity ratios        
Debtor days 19.50 21.40 23.40 19.60
Inventory days 53.20 72.20 76.30 62.60
Creditor days (27) (69) (96) (67)
Leverage ratios        
Interest coverage (1.80) (0.70) (0.40) (1.30)
Net debt / equity 2.24 3.10 2.40 2.09
Net debt / op. profit 3.47 7.44 8.79 5.40
Cost breakup ()        
Material costs (56) (63) (69) (61)
Employee costs (3.80) (4.30) (4.70) (3.80)
Other costs (17) (17) (16) (20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 2,527 1,804 1,983 2,395
yoy growth (%) 40.10 (9) (17) 13.10
Raw materials (1,405) (1,131) (1,364) (1,468)
As % of sales 55.60 62.70 68.80 61.30
Employee costs (97) (77) (93) (91)
As % of sales 3.83 4.27 4.67 3.81
Other costs (429) (306) (309) (477)
As % of sales 17 17 15.60 19.90
Operating profit 597 291 217 358
OPM 23.60 16.10 10.90 15
Depreciation (132) (120) (126) (118)
Interest expense (263) (259) (252) (224)
Other income 12.10 15.60 14.40 60.20
Profit before tax 214 (73) (147) 76.60
Taxes 6.36 (0.70) 47.10 (5.90)
Tax rate 2.98 0.99 (32) (7.70)
Minorities and other (7.10) (0.90) 11.20 (4.50)
Adj. profit 213 (75) (89) 66.20
Exceptional items (5.50) -- -- --
Net profit 208 (75) (89) 66.20
yoy growth (%) (379) (16) (234) 14.50
NPM 8.22 (4.10) (4.50) 2.76
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 214 (73) (147) 76.60
Depreciation (132) (120) (126) (118)
Tax paid 6.36 (0.70) 47.10 (5.90)
Working capital 229 75.40 (164) (46)
Other operating items -- -- -- --
Operating cashflow 317 (118) (391) (94)
Capital expenditure 1,459 1,244 1,006 197
Free cash flow 1,777 1,126 615 103
Equity raised 1,257 1,386 1,608 1,661
Investments 109 90.70 95.90 16.20
Debt financing/disposal 1,516 1,379 627 45.70
Dividends paid -- -- -- 4.45
Other items -- -- -- --
Net in cash 4,659 3,982 2,947 1,831
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 34.10 34.10 34.10 31.60
Preference capital -- -- -- --
Reserves 1,135 889 663 763
Net worth 1,169 923 697 795
Minority interest
Debt 1,886 2,124 2,214 2,007
Deferred tax liabilities (net) 275 242 232 222
Total liabilities 3,497 3,449 3,297 3,127
Fixed assets 2,379 2,435 2,462 2,528
Intangible assets
Investments 132 131 108 114
Deferred tax asset (net) 274 308 247 236
Net working capital 673 523 428 152
Inventories 616 432 304 410
Inventory Days -- 62.40 61.60 75.40
Sundry debtors 167 156 114 98.20
Debtor days -- 22.50 23 18.10
Other current assets 178 179 199 154
Sundry creditors (203) (161) (126) (444)
Creditor days -- 23.30 25.40 81.70
Other current liabilities (85) (83) (63) (66)
Cash 38.90 52.20 51.10 98.10
Total assets 3,497 3,449 3,297 3,127
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Sep-2019 Jun-2019 Mar-2019 Dec-2018
Gross Sales 837 828 834 894 903
Excise Duty -- -- -- -- --
Net Sales 837 828 834 894 903
Other Operating Income -- -- -- -- --
Other Income 3.76 1.55 1.66 2.98 1.05
Total Income 841 829 836 897 904
Total Expenditure ** 708 662 659 707 689
PBIDT 132 167 176 191 215
Interest 51.60 54.80 55.80 62.70 62.10
PBDT 80.70 112 120 128 153
Depreciation 33.50 34.90 33.40 33.40 32.70
Minority Interest Before NP -- -- -- -- --
Tax 11.40 10.20 18.40 20 27.90
Deferred Tax 5.41 14.40 11.70 15.60 18.30
Reported Profit After Tax 30.30 53 56.90 59.10 73.60
Minority Interest After NP 1.69 3.95 3.57 1.51 5.53
Net Profit after Minority Interest 29.60 49.40 54.40 59.40 68.10
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 29.60 49.40 54.40 59.40 68.10
EPS (Unit Curr.) 8.41 13 16.50 17.30 19.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 34.10 34.10 34.10 34.10 34.10
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(%) 15.80 20.20 21.10 21.30 23.80
PBDTM(%) 9.64 13.60 14.40 14.30 16.90
PATM(%) 3.63 6.40 6.83 6.61 8.15
Open Demat Account