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.) Sep-2019 Mar-2019 Sep-2018 Sep-2009 -
Gross Sales 892 782 776 362 --
Excise Duty -- -- -- -- --
Net Sales 892 782 776 362 --
Other Operating Income -- -- -- -- --
Other Income 147 46 21.50 2.95 --
Total Income 1,039 828 797 365 --
Total Expenditure ** 700 1,030 649 303 --
PBIDT 339 (202) 149 62.30 --
Interest 134 107 114 27.90 --
PBDT 206 (309) 34.50 34.30 --
Depreciation 202 181 171 61.70 --
Minority Interest Before NP -- -- -- -- --
Tax 5.11 0.05 0.01 7.56 --
Deferred Tax 10.60 (439) -- 0.98 --
Reported Profit After Tax (12) (51) (136) (36) --
Minority Interest After NP 0.49 -- (0.10) 6.49 --
Net Profit after Minority Interest (12) (51) (136) (42) --
Extra-ordinary Items 9.11 (418) (11) (6.60) --
Adjusted Profit After Extra-ordinary item (21) 367 (125) (36) --
EPS (Unit Curr.) (0.10) -- (1.60) -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 354 354 172 12.30 --
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 (26) 19.10 17.20 --
PBDTM(%) -- -- -- -- --
PATM(%) (1.30) (6.60) (18) (9.90) --