Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2014 Mar-2013 Mar-2012 -
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 -- 3.23 4.23 --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 12.30 15.20 10.40 --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B 0.71 -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.31 1.33 2.18 --
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-2014 Mar-2013 Mar-2012 -
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-2014 Mar-2013 Mar-2012 -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (34) -- -- --
Other operating items -- -- -- --
Operating cashflow (34) -- -- --
Capital expenditure (32) -- -- --
Free cash flow (65) -- -- --
Equity raised 4.09 15.90 -- --
Investments 17.60 -- -- --
Debt financing/disposal (3.70) 21 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (47) 36.90 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2014 Mar-2013 Mar-2012 -
Equity capital 15.20 18.50 15.20 --
Preference capital -- -- -- --
Reserves 3.47 4.60 0.62 --
Net worth 18.60 23.10 15.80 --
Minority interest
Debt 5.85 36.70 38.80 --
Deferred tax liabilities (net) -- 1.11 0.79 --
Total liabilities 24.50 74.70 71.60 --
Fixed assets -- 34.10 28.80 --
Intangible assets
Investments 24.60 18.60 6.96 --
Deferred tax asset (net) -- -- -- --
Net working capital (0.10) 16.20 31.40 --
Inventories -- 8.81 12.60 --
Inventory Days -- -- -- --
Sundry debtors -- 12.60 19 --
Debtor days -- -- -- --
Other current assets 0.08 4.99 10.10 --
Sundry creditors -- (5.10) (7) --
Creditor days -- -- -- --
Other current liabilities (0.20) (5.20) (3.20) --
Cash 0.02 5.85 4.45 --
Total assets 24.50 74.70 71.60 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2016 Mar-2015 Mar-2014 Mar-2013 Mar-2012
Gross Sales -- -- -- 41.60 36
Excise Duty -- -- -- -- --
Net Sales -- -- -- 41.60 36
Other Operating Income -- -- -- 0.09 0.01
Other Income 3.83 -- -- 1.32 0.28
Total Income 3.83 -- -- 43 36.20
Total Expenditure ** 0.41 1.02 1.24 31.90 25.80
PBIDT 3.42 (1) (1.20) 11.10 10.40
Interest -- -- 0.11 3.19 2.29
PBDT 3.42 (1) (1.40) 7.86 8.13
Depreciation -- -- -- 1.99 1.26
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- 0.98 0.46
Deferred Tax -- -- -- -- --
Reported Profit After Tax 3.42 (1) (1.40) 4.89 6.41
Minority Interest After NP -- -- -- 2.83 3.16
Net Profit after Minority Interest 4.17 (1) (2.70) 4.10 3.37
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 4.17 (1) (2.70) 4.10 3.37
EPS (Unit Curr.) 2.75 (0.70) (1.80) 2.70 4.98
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 15.20 15.20 15.20 15.20 15.20
Public Shareholding (Number) -- 3,587,785 3,796,335 3,796,335 3,796,335
Public Shareholding (%) -- 23.70 25 25 25
Pledged/Encumbered - No. of Shares -- 4,526,079 1,515,504 -- --
Pledged/Encumbered - % in Total Promoters Holding -- 39.10 13.30 -- --
Pledged/Encumbered - % in Total Equity -- -- 10 -- --
Non Encumbered - No. of Shares -- 7,041,172 9,843,197 11,358,701 11,358,701
Non Encumbered - % in Total Promoters Holding -- 60.90 86.70 100 100
Non Encumbered - % in Total Equity -- 76.30 64.90 74.90 74.90
PBIDTM(%) -- -- -- 26.60 29
PBDTM(%) -- -- -- 18.90 22.60
PATM(%) -- -- -- 11.80 17.80