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 14.10 18.30 (38) 15.70
Op profit growth 70.60 62.70 (52) (14)
EBIT growth (161) (37) 193 (454)
Net profit growth (49) (18) 31.10 62.40
Profitability ratios (%)        
OPM 21.90 14.60 10.60 13.80
EBIT margin 3.25 (6.10) (12) (2.40)
Net profit margin (6.50) (14) (21) (9.90)
RoCE 1.96 (3.10) (4.70) (1.60)
RoNW (2.90) (4.90) (5.10) (4.20)
RoA (1) (1.80) (2) (1.50)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (5.20) (6) (6) (6.10)
Book value per share 9.54 10.80 13.10 14.60
Valuation ratios        
P/E -- -- -- --
P/CEPS (6.60) (6.30) (6.50) (8.10)
P/B 3.59 3.52 2.96 3.37
EV/EBIDTA 11.70 21.40 37.10 19.30
Payout (%)        
Dividend payout -- -- -- --
Tax payout (0.40) (0.20) (0.10) 14.10
Liquidity ratios        
Debtor days 87.50 85.70 137 108
Inventory days 4.68 5.42 4.20 1.13
Creditor days (89) (90) (136) (100)
Leverage ratios        
Interest coverage (0.30) 0.74 1.46 0.29
Net debt / equity 2.06 1.83 1.41 1.08
Net debt / op. profit 4.87 8.32 12.70 5.21
Cost breakup ()        
Material costs -- -- -- --
Employee costs (5) (6.90) (7.60) (8.30)
Other costs (73) (78) (82) (78)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 1,535 1,344 1,137 1,832
yoy growth (%) 14.10 18.30 (38) 15.70
Raw materials -- -- -- (0.80)
As % of sales -- -- -- 0.04
Employee costs (77) (93) (86) (152)
As % of sales 5.02 6.93 7.58 8.31
Other costs (1,122) (1,055) (930) (1,427)
As % of sales 73.10 78.40 81.80 77.90
Operating profit 336 197 121 252
OPM 21.90 14.60 10.60 13.80
Depreciation (335) (306) (259) (324)
Interest expense (153) (111) (90) (154)
Other income 48.90 26.70 7.16 27.10
Profit before tax (103) (193) (221) (198)
Taxes 0.44 0.34 0.29 (28)
Tax rate (0.40) (0.20) (0.10) 14.10
Minorities and other 8.78 0.44 1.01 (5.90)
Adj. profit (94) (192) (219) (232)
Exceptional items (5.30) (0.70) (17) 51.60
Net profit (99) (193) (237) (180)
yoy growth (%) (49) (18) 31.10 62.40
NPM (6.50) (14) (21) (9.90)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (103) (193) (221) (198)
Depreciation (335) (306) (259) (324)
Tax paid 0.44 0.34 0.29 (28)
Working capital (139) (75) (90) 82.70
Other operating items -- -- -- --
Operating cashflow (576) (573) (569) (467)
Capital expenditure 1,031 452 (566) 252
Free cash flow 454 (121) (1,135) (215)
Equity raised 1,458 1,603 1,862 2,046
Investments 458 703 710 95.30
Debt financing/disposal 1,318 1,295 655 34.10
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 3,687 3,480 2,092 1,961
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 354 166 166 166
Preference capital -- 0.04 -- --
Reserves 3,285 626 727 923
Net worth 3,640 792 893 1,089
Minority interest
Debt 1,973 1,667 1,688 1,577
Deferred tax liabilities (net) 24.90 37.30 1.45 1.62
Total liabilities 5,637 2,493 2,584 2,668
Fixed assets 1,736 1,868 1,876 1,835
Intangible assets
Investments 3,636 644 719 718
Deferred tax asset (net) 466 39.10 2.78 2.55
Net working capital (354) (90) (65) 71.40
Inventories 15 17.70 21.70 18.30
Inventory Days -- 4.20 5.88 5.86
Sundry debtors 121 390 345 286
Debtor days -- 92.90 93.70 91.80
Other current assets 323 316 398 454
Sundry creditors (416) (304) (277) (287)
Creditor days -- 72.30 75.30 92.10
Other current liabilities (396) (510) (553) (400)
Cash 153 31.60 50.90 41.60
Total assets 5,637 2,493 2,584 2,668
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019
Gross Sales 456 451 442 450 381
Excise Duty -- -- -- -- --
Net Sales 456 451 442 450 381
Other Operating Income -- -- -- -- --
Other Income 58.80 73.80 79.60 68.10 41.10
Total Income 514 525 522 518 422
Total Expenditure ** 337 334 344 357 716
PBIDT 177 190 178 161 (294)
Interest 43.10 49.60 51.90 81.80 55.40
PBDT 134 141 126 79.50 (349)
Depreciation 80.10 89.30 121 81.20 83.30
Minority Interest Before NP -- -- -- -- --
Tax 0.08 (5.10) 2.56 2.55 0.06
Deferred Tax 5.05 (12) 5.43 5.14 (439)
Reported Profit After Tax 49.10 68.20 (2.40) (9.40) 6.61
Minority Interest After NP 0.30 0.94 0.15 0.34 (0.10)
Net Profit after Minority Interest 48.80 67.20 (2.60) (9.70) 6.66
Extra-ordinary Items (0.10) -- 1.42 -- (411)
Adjusted Profit After Extra-ordinary item 48.90 67.20 (4) (9.70) 417
EPS (Unit Curr.) 0.28 0.38 -- (0.10) 0.03
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 354 354 354 354 354
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(%) 38.90 42.20 40.30 35.90 (77)
PBDTM(%) 29.50 31.20 28.50 17.70 (92)
PATM(%) 10.80 15.10 (0.50) (2.10) 1.73