Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
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 -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) - - - -
Equity capital -- -- -- --
Preference capital -- -- -- --
Reserves -- -- -- --
Net worth -- -- -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities -- -- -- --
Fixed assets -- -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital -- -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets -- -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- --
Cash -- -- -- --
Total assets -- -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2014 Jun-2014 Sep-2013 Jun-2013 Sep-2012
Gross Sales 1,277 1,570 1,236 1,432 998
Excise Duty 23.40 40 34.50 45.70 14.80
Net Sales 1,253 1,530 1,201 1,386 983
Other Operating Income 17 22.90 15.70 23.20 11.70
Other Income 9.71 2.29 7.17 5.76 43.70
Total Income 1,280 1,556 1,224 1,415 1,039
Total Expenditure ** 1,138 1,353 1,165 1,332 852
PBIDT 142 203 59.40 82.70 187
Interest 115 118 115 117 121
PBDT 26.40 84.90 (56) (34) 66.20
Depreciation 61.20 61.40 50.10 47.40 39.20
Minority Interest Before NP -- -- -- -- --
Tax (11) 3.16 (26) (22) (18)
Deferred Tax -- -- -- -- --
Reported Profit After Tax (24) 20.30 (80) (60) 44.70
Minority Interest After NP 0.06 0.21 -- -- --
Net Profit after Minority Interest (24) 20.10 (81) (60) 44.70
Extra-ordinary Items -- -- -- -- 40.40
Adjusted Profit After Extra-ordinary item (24) 20.10 (81) (60) 4.36
EPS (Unit Curr.) (0.50) 0.44 (1.80) -- 1.10
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 92.50 92.50 91 91 81
Public Shareholding (Number) 316,005,568 316,005,568 316,005,568 -- --
Public Shareholding (%) 71.30 71.30 72.50 -- --
Pledged/Encumbered - No. of Shares 39,013,904 28,237,904 19,476,604 -- --
Pledged/Encumbered - % in Total Promoters Holding 30.70 22.20 16.30 -- --
Pledged/Encumbered - % in Total Equity 8.80 6.37 4.47 -- --
Non Encumbered - No. of Shares 88,100,504 98,876,504 669,830 -- --
Non Encumbered - % in Total Promoters Holding 69.30 77.80 11.40 -- --
Non Encumbered - % in Total Equity 19.90 22.30 3.47 -- --
PBIDTM(%) 11.30 13.30 4.95 5.97 19
PBDTM(%) 2.10 5.55 (4.60) (2.50) 6.73
PATM(%) (1.90) 1.33 (6.70) (4.30) 4.55