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 16.60 -- -- --
EBIT margin 15.50 -- -- --
Net profit margin 9.23 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 7.97 -- -- --
Dividend per share -- -- -- --
Cash EPS 6.22 -- -- --
Book value per share 40.90 -- -- --
Valuation ratios        
P/E 6.84 -- -- --
P/CEPS 8.76 -- -- --
P/B 1.33 -- -- --
EV/EBIDTA 8.34 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (27) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (5.30) -- -- --
Net debt / equity 0.42 -- -- --
Net debt / op. profit 1.19 -- -- --
Cost breakup ()        
Material costs (66) -- -- --
Employee costs (1.40) -- -- --
Other costs (16) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 92.60 -- -- --
yoy growth (%) -- -- -- --
Raw materials (61) -- -- --
As % of sales 65.90 -- -- --
Employee costs (1.30) -- -- --
As % of sales 1.39 -- -- --
Other costs (15) -- -- --
As % of sales 16.20 -- -- --
Operating profit 15.30 -- -- --
OPM 16.60 -- -- --
Depreciation (1.90) -- -- --
Interest expense (2.70) -- -- --
Other income 0.85 -- -- --
Profit before tax 11.60 -- -- --
Taxes (3.10) -- -- --
Tax rate (27) -- -- --
Minorities and other -- -- -- --
Adj. profit 8.54 -- -- --
Exceptional items -- -- -- --
Net profit 8.54 -- -- --
yoy growth (%) -- -- -- --
NPM 9.23 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 11.60 -- -- --
Depreciation (1.90) -- -- --
Tax paid (3.10) -- -- --
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 31 21.20 -- --
Preference capital -- -- -- --
Reserves 44.80 22.60 -- --
Net worth 75.80 43.80 -- --
Minority interest
Debt 22.60 19.10 -- --
Deferred tax liabilities (net) 0.55 0.56 -- --
Total liabilities 98.90 63.40 -- --
Fixed assets 16 13.40 -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.17 0.01 -- --
Net working capital 82.60 49.30 -- --
Inventories 11.40 5.60 -- --
Inventory Days -- 22.10 -- --
Sundry debtors 109 54.70 -- --
Debtor days -- 216 -- --
Other current assets 7.22 6.92 -- --
Sundry creditors (31) (14) -- --
Creditor days -- 53.70 -- --
Other current liabilities (13) (4.30) -- --
Cash 0.13 0.78 -- --
Total assets 98.90 63.40 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018
Gross Sales 52.50 54.90 57.30 53.50 47.60
Excise Duty -- -- -- -- --
Net Sales 52.50 54.90 57.30 53.50 47.60
Other Operating Income -- -- -- -- --
Other Income 0.08 -- 0.12 0.01 --
Total Income 52.60 54.90 57.40 53.50 47.60
Total Expenditure ** 44.10 45.20 49 45.50 40
PBIDT 8.50 9.70 8.36 7.96 7.62
Interest 0.59 2.43 0.53 0.61 0.58
PBDT 7.91 7.27 7.83 7.35 7.04
Depreciation 0.45 0.43 0.43 0.42 0.41
Minority Interest Before NP -- -- -- -- --
Tax -- 1.66 0.58 0.47 0.46
Deferred Tax -- (0.20) -- -- 0.03
Reported Profit After Tax 7.46 5.35 6.82 6.47 6.14
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 7.46 5.35 6.82 6.47 6.14
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 7.46 5.35 6.82 6.47 6.14
EPS (Unit Curr.) 2.48 1.86 2.65 5.49 5.22
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 30.10 30.10 30.10 14.80 11.80
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(%) 16.20 17.70 14.60 14.90 16
PBDTM(%) 15.10 13.20 13.70 13.70 14.80
PATM(%) 14.20 9.74 11.90 12.10 12.90