Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 7.44 -- -- --
EBIT margin 5.21 -- -- --
Net profit margin 2.01 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 0.57 -- -- --
Dividend per share -- -- -- --
Cash EPS (0.20) -- -- --
Book value per share 18.90 -- -- --
Valuation ratios        
P/E 64.90 -- -- --
P/CEPS (186) -- -- --
P/B 1.95 -- -- --
EV/EBIDTA 18.80 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (17) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (1.90) -- -- --
Net debt / equity 0.27 -- -- --
Net debt / op. profit 2.46 -- -- --
Cost breakup ()        
Material costs (81) -- -- --
Employee costs (2.50) -- -- --
Other costs (9.40) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 19.90 -- -- --
yoy growth (%) -- -- -- --
Raw materials (16) -- -- --
As % of sales 80.70 -- -- --
Employee costs (0.50) -- -- --
As % of sales 2.48 -- -- --
Other costs (1.90) -- -- --
As % of sales 9.39 -- -- --
Operating profit 1.48 -- -- --
OPM 7.44 -- -- --
Depreciation (0.50) -- -- --
Interest expense (0.60) -- -- --
Other income 0.10 -- -- --
Profit before tax 0.48 -- -- --
Taxes (0.10) -- -- --
Tax rate (17) -- -- --
Minorities and other -- -- -- --
Adj. profit 0.40 -- -- --
Exceptional items -- -- -- --
Net profit 0.40 -- -- --
yoy growth (%) -- -- -- --
NPM 2.01 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 0.48 -- -- --
Depreciation (0.50) -- -- --
Tax paid (0.10) -- -- --
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) Mar-2019 Mar-2018 - -
Equity capital 7.03 7.03 -- --
Preference capital -- -- -- --
Reserves 6.60 6.29 -- --
Net worth 13.60 13.30 -- --
Minority interest
Debt 4.31 4.36 -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 17.90 17.70 -- --
Fixed assets 4.79 3.77 -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.05 0.04 -- --
Net working capital 12.30 13.20 -- --
Inventories 3.99 5.86 -- --
Inventory Days -- 107 -- --
Sundry debtors 6.16 1.01 -- --
Debtor days -- 18.50 -- --
Other current assets 10.90 6.88 -- --
Sundry creditors (2.20) (0.40) -- --
Creditor days -- 6.78 -- --
Other current liabilities (6.50) (0.20) -- --
Cash 0.76 0.72 -- --
Total assets 17.90 17.70 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 - -
Gross Sales 21.50 19.90 1.25 -- --
Excise Duty -- -- -- -- --
Net Sales 21.50 19.90 1.25 -- --
Other Operating Income -- -- -- -- --
Other Income 0.49 0.10 0.02 -- --
Total Income 22 20 1.27 -- --
Total Expenditure ** 20.10 18.40 1.12 -- --
PBIDT 1.88 1.58 0.15 -- --
Interest 0.50 0.56 0.12 -- --
PBDT 1.39 1.02 0.03 -- --
Depreciation 0.73 0.54 0.03 -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.18 0.08 -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.48 0.40 0.03 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.48 0.40 0.03 -- --
Extra-ordinary Items 0.01 -- -- -- --
Adjusted Profit After Extra-ordinary item 0.47 0.40 0.03 -- --
EPS (Unit Curr.) 0.68 0.57 0.06 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.03 7.03 4.50 -- --
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(%) 8.74 7.94 12 -- --
PBDTM(%) 6.46 5.12 2.40 -- --
PATM(%) 2.23 2.01 2.40 -- --