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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 2.38 5.25 0.39 0.71
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 21.20 18.90 13.10 12.70
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) (0.10) (0.10) (0.20)
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-2018 Mar-2017 Mar-2016 Mar-2015
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-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (4) (4.50) (4.30) (0.70)
Other operating items -- -- -- --
Operating cashflow (4) (4.50) (4.30) (0.70)
Capital expenditure (66) (66) (73) --
Free cash flow (70) (71) (78) (0.70)
Equity raised 12.20 9.51 4.90 6.07
Investments (0.90) (0.70) 0.07 (2.50)
Debt financing/disposal (0.60) (4.70) (3.20) (3.50)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (59) (66) (76) (0.60)
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 13 13 13 13
Preference capital -- -- -- --
Reserves 12.70 14.60 11.60 3.99
Net worth 25.70 27.70 24.60 17
Minority interest
Debt 0.72 0.54 0.12 1.31
Deferred tax liabilities (net) 5.09 5.50 -- --
Total liabilities 31.50 33.70 24.70 18.30
Fixed assets 7.38 7.49 7.61 0.20
Intangible assets
Investments 4.01 7.18 8.29 8.63
Deferred tax asset (net) 5.09 5.50 -- --
Net working capital 12.70 9.11 6.48 5.85
Inventories -- -- 14.20 15.30
Inventory Days -- -- -- --
Sundry debtors 0.08 0.13 0.10 0.32
Debtor days -- -- -- --
Other current assets 13.70 13.30 12.50 10.80
Sundry creditors (0.10) (0.10) (0.10) --
Creditor days -- -- -- --
Other current liabilities (1) (4.30) (20) (21)
Cash 2.35 4.40 2.31 3.66
Total assets 31.50 33.70 24.70 18.30
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 2.95 5.78 2.40 4.38 5.04
Excise Duty -- -- -- -- --
Net Sales 2.95 5.78 2.40 4.38 5.04
Other Operating Income -- -- -- -- --
Other Income 0.78 0.73 7.12 0.66 1
Total Income 3.73 6.51 9.52 5.03 6.03
Total Expenditure ** 5.27 1.91 2.09 4.14 4.52
PBIDT (1.50) 4.60 7.43 0.89 1.52
Interest 0.06 0.07 0.14 0.14 0.33
PBDT (1.60) 4.53 7.29 0.75 1.18
Depreciation 0.14 0.14 0.14 0.14 0.15
Minority Interest Before NP -- -- -- -- --
Tax 0.11 1.28 0.30 0.10 0.11
Deferred Tax 0.01 0.02 0.02 -- --
Reported Profit After Tax (1.90) 3.10 6.84 0.51 0.92
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (1.90) 3.10 6.84 0.51 0.90
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (1.90) 3.10 6.84 0.51 0.90
EPS (Unit Curr.) (1.40) 2.38 5.21 0.39 0.71
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13 13 13 13 13
Public Shareholding (Number) -- -- -- -- 6,332,916
Public Shareholding (%) -- -- -- -- 48.60
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 6,693,784
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 51.40
PBIDTM(%) (52) 79.60 310 20.30 30.20
PBDTM(%) (54) 78.40 304 17.10 23.40
PATM(%) (63) 53.60 285 11.60 18.30