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 (13) 15.20 5.18 15.30
Op profit growth (82) 115 (73) 38.50
EBIT growth (75) 567 (94) 23.30
Net profit growth (140) (83) 15,330 (128)
Profitability ratios (%)        
OPM 0.97 4.79 2.56 10.10
EBIT margin 0.79 2.67 0.46 7.95
Net profit margin 1.94 (4.10) (28) (0.20)
RoCE 2.09 7.07 0.87 12.40
RoNW (5.80) 17.20 (74) (0.20)
RoA 1.29 (2.70) (13) (0.10)
Per share ratios ()        
EPS 4.07 -- -- 1.08
Dividend per share -- -- -- --
Cash EPS 0.51 (13) (53) (4.40)
Book value per share (13) (16) (7.60) 40.60
Valuation ratios        
P/E 13.30 -- -- 61.80
P/CEPS 105 (5.50) (1) (15)
P/B (4.30) (4.50) (6.60) 1.64
EV/EBIDTA 27.20 13.90 21.80 7.04
Payout (%)        
Dividend payout -- -- -- --
Tax payout 87.90 41.20 20 13.40
Liquidity ratios        
Debtor days 105 98.90 126 129
Inventory days 22.50 28.30 31.90 30.80
Creditor days (48) (43) (48) (52)
Leverage ratios        
Interest coverage (0.20) (0.60) (0.10) (1.70)
Net debt / equity (4.70) (4.30) (7.80) 1.31
Net debt / op. profit 35 7.35 13.50 3.21
Cost breakup ()        
Material costs (45) (43) (41) (34)
Employee costs (29) (28) (27) (24)
Other costs (25) (24) (29) (32)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 509 589 511 486
yoy growth (%) (13) 15.20 5.18 15.30
Raw materials (230) (254) (211) (166)
As % of sales 45.10 43.10 41.20 34.10
Employee costs (146) (167) (139) (117)
As % of sales 28.60 28.30 27.10 24
Other costs (129) (140) (149) (154)
As % of sales 25.30 23.80 29.10 31.70
Operating profit 4.96 28.20 13.10 49.20
OPM 0.97 4.79 2.56 10.10
Depreciation (8.30) (15) (13) (12)
Interest expense (19) (25) (21) (23)
Other income 7.37 2.18 1.88 1.48
Profit before tax (15) (9.20) (18) 16.10
Taxes (13) (3.80) (3.70) 2.16
Tax rate 87.90 41.20 20 13.40
Minorities and other (2.20) (10) (8.20) (4.10)
Adj. profit (31) (23) (30) 14.10
Exceptional items 40.70 (1.30) (115) (15)
Net profit 9.86 (24) (145) (0.90)
yoy growth (%) (140) (83) 15,330 (128)
NPM 1.94 (4.10) (28) (0.20)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (15) (9.20) (18) 16.10
Depreciation (8.30) (15) (13) (12)
Tax paid (13) (3.80) (3.70) 2.16
Working capital (40) 26.70 (23) 31
Other operating items -- -- -- --
Operating cashflow (77) (0.90) (58) 37.20
Capital expenditure (11) (47) 27 18.70
Free cash flow (89) (48) (31) 55.90
Equity raised 23 25.30 173 185
Investments (0.30) (0.30) (0.30) (0.30)
Debt financing/disposal 150 156 104 72.10
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 83.80 134 246 313
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 34 29.80 29.80 29.80
Preference capital -- -- -- --
Reserves (46) (67) (78) (52)
Net worth (12) (37) (48) (23)
Minority interest
Debt 178 182 257 213
Deferred tax liabilities (net) -- -- 1.29 --
Total liabilities 166 145 237 208
Fixed assets 18.40 25.60 39.20 46.30
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- (1)
Net working capital 136 111 148 127
Inventories 17.30 19.90 43 48.40
Inventory Days -- 14.20 26.70 34.60
Sundry debtors 206 126 166 153
Debtor days -- 89.90 103 109
Other current assets 121 107 106 82.10
Sundry creditors (109) (64) (68) (65)
Creditor days -- 45.90 42.40 46.10
Other current liabilities (99) (78) (99) (91)
Cash 11.80 8.93 49.30 35.80
Total assets 166 145 237 208
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 546 486 589 511 486
Excise Duty -- 1.18 0.43 -- --
Net Sales 546 484 589 511 486
Other Operating Income -- -- -- -- --
Other Income 7.51 58.10 2.18 1.88 1.48
Total Income 554 543 591 513 487
Total Expenditure ** 527 502 562 613 452
PBIDT 27 40.10 29 (100) 35.60
Interest 18.30 19.20 24.90 20.80 22.60
PBDT 8.74 20.90 4.14 (121) 13.10
Depreciation 4.69 6.70 14.60 12.60 12
Minority Interest Before NP -- -- -- -- --
Tax 3.38 2.09 3.35 2.14 (2.20)
Deferred Tax -- -- 0.42 1.56 --
Reported Profit After Tax 0.67 12.10 (14) (137) 3.20
Minority Interest After NP -- 2.24 -- 8.22 4.14
Net Profit after Minority Interest 0.67 9.86 (14) (145) (0.90)
Extra-ordinary Items -- (15) (0.90) (27) --
Adjusted Profit After Extra-ordinary item 0.67 24.60 (13) (118) (0.90)
EPS (Unit Curr.) 0.22 4.06 (4.80) (49) (0.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 34 29.80 29.80 29.80 29.80
Public Shareholding (Number) -- -- -- -- 7,352,895
Public Shareholding (%) -- -- -- -- 24.70
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 22,408,978
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 75.30
PBIDTM(%) 4.94 8.28 4.93 (20) 7.33
PBDTM(%) 1.60 4.31 0.70 (24) 2.69
PATM(%) 0.12 2.50 (2.40) (27) 0.66