Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM (27) -- -- --
EBIT margin (20) -- -- --
Net profit margin (30) -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (2.70) -- -- --
Book value per share 10.10 -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS (26) -- -- --
P/B 7.06 -- -- --
EV/EBIDTA (49) -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (6.70) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 1.67 -- -- --
Net debt / equity 0.79 -- -- --
Net debt / op. profit (3.40) -- -- --
Cost breakup ()        
Material costs (34) -- -- --
Employee costs (40) -- -- --
Other costs (54) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 10.90 -- -- --
yoy growth (%) -- -- -- --
Raw materials (3.70) -- -- --
As % of sales 33.70 -- -- --
Employee costs (4.30) -- -- --
As % of sales 39.70 -- -- --
Other costs (5.80) -- -- --
As % of sales 53.50 -- -- --
Operating profit (2.90) -- -- --
OPM (27) -- -- --
Depreciation (0.10) -- -- --
Interest expense (1.30) -- -- --
Other income 0.89 -- -- --
Profit before tax (3.50) -- -- --
Taxes 0.23 -- -- --
Tax rate (6.70) -- -- --
Minorities and other -- -- -- --
Adj. profit (3.30) -- -- --
Exceptional items -- -- -- --
Net profit (3.30) -- -- --
yoy growth (%) -- -- -- --
NPM (30) -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax (3.50) -- -- --
Depreciation (0.10) -- -- --
Tax paid 0.23 -- -- --
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) Mar-2018 - - -
Equity capital 12.60 -- -- --
Preference capital -- -- -- --
Reserves 0.14 -- -- --
Net worth 12.80 -- -- --
Minority interest
Debt 11.50 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 24.30 -- -- --
Fixed assets 59.30 -- -- --
Intangible assets
Investments 1.94 -- -- --
Deferred tax asset (net) 0.10 -- -- --
Net working capital (39) -- -- --
Inventories 12.60 -- -- --
Inventory Days 422 -- -- --
Sundry debtors 3.95 -- -- --
Debtor days 132 -- -- --
Other current assets 4.62 -- -- --
Sundry creditors (17) -- -- --
Creditor days 569 -- -- --
Other current liabilities (43) -- -- --
Cash 1.39 -- -- --
Total assets 24.20 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Dec-2017 - - -
Gross Sales 82.50 5.35 -- -- --
Excise Duty -- -- -- -- --
Net Sales 82.50 5.35 -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.21 1.22 -- -- --
Total Income 82.70 6.57 -- -- --
Total Expenditure ** 76.50 7.81 -- -- --
PBIDT 6.20 (1.20) -- -- --
Interest 2.42 0.31 -- -- --
PBDT 3.79 (1.60) -- -- --
Depreciation 0.26 0.04 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 2.90 -- -- -- --
Deferred Tax (0.10) -- -- -- --
Reported Profit After Tax 0.70 (1.60) -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.70 (1.60) -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.70 (1.60) -- -- --
EPS (Unit Curr.) 0.31 (1.30) -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 22.30 12.60 -- -- --
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(%) 7.51 (23) -- -- --
PBDTM(%) 4.59 (29) -- -- --
PATM(%) 0.85 (30) -- -- --