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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.06 0.96 1.41 0.58
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 32.90 31.60 32.60 35.80
Valuation ratios        
P/E 31.80 25.20 8.76 21.60
P/CEPS -- -- -- --
P/B 1.03 0.77 0.39 0.37
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.75 0.68 0.13 0.12
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) Mar-2018 Mar-2017 Mar-2016 Mar-2015
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) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 3.51 2.27 (0.20) 0.90
Other operating items -- -- -- --
Operating cashflow 3.51 2.27 (0.20) 0.90
Capital expenditure 0.27 0.33 0.58 --
Free cash flow 3.78 2.60 0.38 0.90
Equity raised 19.60 19.10 18.60 18
Investments 10.10 9.31 1.79 (0.90)
Debt financing/disposal 11.20 7.95 (0.40) (1.40)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 44.60 38.90 20.30 16.60
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 4.79 4.79 4.79 4.49
Preference capital -- -- -- 0.30
Reserves 11.90 11 10.30 9.84
Net worth 16.70 15.80 15.10 14.60
Minority interest
Debt 12 12.10 10.50 2.18
Deferred tax liabilities (net) -- -- -- 0.01
Total liabilities 28.70 27.80 25.60 16.80
Fixed assets 1.45 1.30 1.35 1.44
Intangible assets
Investments 11.50 18.30 19.10 11.50
Deferred tax asset (net) 1.35 1.37 1.48 1.47
Net working capital 5.95 5.83 3.41 2.18
Inventories 0.49 0.17 -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 7.02 7.05 5.23 3.33
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (1.60) (1.40) (1.80) (1.20)
Cash 6.92 0.21 0.19 0.23
Total assets 27.10 27 25.60 16.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Jun-2018 - - -
Gross Sales 0.31 1.63 -- -- --
Excise Duty -- -- -- -- --
Net Sales 0.31 1.63 -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.16 0.02 -- -- --
Total Income 0.46 1.65 -- -- --
Total Expenditure ** 0.54 1.39 -- -- --
PBIDT (0.10) 0.26 -- -- --
Interest 0.33 0.31 -- -- --
PBDT (0.40) (0.10) -- -- --
Depreciation 0.07 0.01 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- 0.01 -- -- --
Reported Profit After Tax (0.50) (0.10) -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.50) (0.10) -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.50) (0.10) -- -- --
EPS (Unit Curr.) (1) (0.10) -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 4.79 4.79 -- -- --
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(%) (26) 16 -- -- --
PBDTM(%) (132) (3.10) -- -- --
PATM(%) (155) (4.30) -- -- --