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 33.50 4.97 80.90 56.80
Op profit growth 17.60 81.90 (265) 0.69
EBIT growth 107 (273) (78) 4.16
Net profit growth 19.20 (201) (2.40) (23)
Profitability ratios (%)        
OPM 9.80 11.10 6.42 (7)
EBIT margin 8.50 5.48 (3.30) (28)
Net profit margin 18.60 20.90 (22) (40)
RoCE 7.30 4.68 (2.80) (12)
RoNW 4.24 4.67 (4.90) (6.10)
RoA 4 4.45 (4.50) (4.40)
Per share ratios ()        
EPS 4.28 4.97 -- --
Dividend per share -- -- -- --
Cash EPS 3.18 3.53 (8.50) (14)
Book value per share 28.60 30.50 26.70 49.60
Valuation ratios        
P/E 12.50 7.88 -- --
P/CEPS 16.90 11.10 (2.60) (0.50)
P/B 1.87 1.29 0.84 0.15
EV/EBIDTA 12.60 14 11.80 (12)
Payout (%)        
Dividend payout -- -- -- --
Tax payout (111) 327 0.04 0.29
Liquidity ratios        
Debtor days 73.40 35.70 58.60 143
Inventory days 27 37.20 38.60 57.20
Creditor days (56) (56) (52) (63)
Leverage ratios        
Interest coverage (16) (9.30) 9.13 109
Net debt / equity -- -- -- 0.15
Net debt / op. profit (0.30) (0.30) -- (4.60)
Cost breakup ()        
Material costs (64) (64) (73) (73)
Employee costs (8.60) (8.20) (7.20) (10)
Other costs (17) (17) (13) (24)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 140 105 100 55.30
yoy growth (%) 33.50 4.97 80.90 56.80
Raw materials (90) (67) (73) (40)
As % of sales 64.20 63.70 73.10 73
Employee costs (12) (8.70) (7.20) (5.80)
As % of sales 8.63 8.24 7.23 10.50
Other costs (24) (18) (13) (13)
As % of sales 17.40 16.90 13.20 23.50
Operating profit 13.80 11.70 6.43 (3.90)
OPM 9.80 11.10 6.42 (7)
Depreciation (6.80) (6.40) (10) (12)
Interest expense (0.70) (0.60) (0.40) (0.10)
Other income 4.98 0.43 0.73 0.87
Profit before tax 11.20 5.14 (3.70) (16)
Taxes (12) 16.80 -- --
Tax rate (111) 327 0.04 0.29
Minorities and other 0.09 -- -- --
Adj. profit (1.10) 21.90 (3.70) (16)
Exceptional items 27.20 -- (18) (6.60)
Net profit 26.10 21.90 (22) (22)
yoy growth (%) 19.20 (201) (2.40) (23)
NPM 18.60 20.90 (22) (40)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 11.20 5.14 (3.70) (16)
Depreciation (6.80) (6.40) (10) (12)
Tax paid (12) 16.80 -- --
Working capital (6.50) (53) (11) 38.70
Other operating items -- -- -- --
Operating cashflow (14) (38) (26) 10.80
Capital expenditure 9.13 (5) (53) (0.70)
Free cash flow (5.40) (43) (78) 10.10
Equity raised 204 192 163 156
Investments 18.10 0.98 -- --
Debt financing/disposal (24) (62) (59) (7.70)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 193 88.20 26.20 158
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 61.10 60.90 48.70 43.50
Preference capital -- -- -- --
Reserves 116 113 85.60 57.10
Net worth 177 174 134 101
Minority interest
Debt 7.19 2.49 2.31 2.56
Deferred tax liabilities (net) 6.54 6.77 6.50 --
Total liabilities 194 183 143 103
Fixed assets 75.60 71.90 65.70 65.80
Intangible assets
Investments 9.75 18.20 1.03 --
Deferred tax asset (net) 14.90 13.30 23.30 --
Net working capital 93.10 73.70 47.30 34.50
Inventories 10.40 10 10.70 10.70
Inventory Days -- 26.10 37.20 39.10
Sundry debtors 53.80 42.70 13.70 6.91
Debtor days -- 111 47.50 25.20
Other current assets 63.60 52.60 41.50 36.10
Sundry creditors (25) (24) (15) (14)
Creditor days -- 63.60 51.10 51.50
Other current liabilities (9.70) (7.20) (3.90) (5.10)
Cash 1.07 6.31 5.86 2.88
Total assets 194 183 143 103
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Mar-2019 Sep-2018 Mar-2018 Sep-2017
Gross Sales 61.10 74.30 49.80 81.60 61
Excise Duty -- -- -- -- 2.35
Net Sales 61.10 74.30 49.80 81.60 58.70
Other Operating Income -- -- -- -- --
Other Income 3.67 3.38 3.29 3.26 29
Total Income 64.80 77.70 53.10 84.90 87.60
Total Expenditure ** 61.40 73.90 50.80 72.70 53.80
PBIDT 3.36 3.82 2.26 12.20 33.80
Interest 1.09 0.64 0.40 0.38 0.36
PBDT 2.27 3.18 1.86 11.80 33.50
Depreciation 4.26 3.47 3.62 3.44 3.38
Minority Interest Before NP -- -- -- -- --
Tax 0.40 1.09 0.20 2.06 0.02
Deferred Tax 0.31 (1.30) (0.40) 1 9.29
Reported Profit After Tax (2.70) (0.10) (1.60) 5.29 20.80
Minority Interest After NP (1.90) -- -- (0.10) --
Net Profit after Minority Interest (0.80) (0.10) (1.60) 5.38 20.80
Extra-ordinary Items -- -- -- -- 18.80
Adjusted Profit After Extra-ordinary item (0.80) (0.10) (1.60) 5.38 1.96
EPS (Unit Curr.) (0.10) -- (0.30) 0.88 3.98
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 60.90 60.90 60.90 60.90 60.90
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(%) 5.50 5.14 4.54 14.90 57.60
PBDTM(%) -- -- -- -- --
PATM(%) (4.40) (0.10) (3.10) 6.48 35.40