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 1.65 1.28 0.11 0.44
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 23.50 21.80 20.50 20.40
Valuation ratios        
P/E 6.64 14.10 250 54.50
P/CEPS -- -- -- --
P/B 0.47 0.82 1.34 1.18
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.01 0.33 0.83 0.09
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 0.58 2.05 7.46 0.55
Other operating items -- -- -- --
Operating cashflow 0.58 2.05 7.46 0.55
Capital expenditure -- -- -- --
Free cash flow 0.58 2.05 7.46 0.55
Equity raised 6.04 5.73 6.44 6.54
Investments (21) (2.30) (1.80) (0.10)
Debt financing/disposal 23.40 6.81 5.62 0.87
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 8.80 12.30 17.80 7.88
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 3.20 3.20 3.20 3.20
Preference capital -- -- -- --
Reserves 4.34 4.32 3.79 3.38
Net worth 7.54 7.52 6.99 6.58
Minority interest
Debt 0.80 0.06 2.35 5.49
Deferred tax liabilities (net) -- -- -- --
Total liabilities 8.34 7.58 9.34 12.10
Fixed assets -- -- -- --
Intangible assets
Investments 0.05 0.09 9.68 9.67
Deferred tax asset (net) -- -- -- --
Net working capital 6.65 7.48 (0.40) 2.39
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- 0.71
Debtor days -- -- -- --
Other current assets 10.90 11.80 3.81 5.77
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (4.30) (4.30) (4.20) (4.10)
Cash 1.64 0.01 0.01 0.02
Total assets 8.34 7.58 9.34 12.10
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 - - -
Gross Sales 0.68 0.77 -- -- --
Excise Duty -- -- -- -- --
Net Sales 0.68 0.77 -- -- --
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income 0.68 0.77 -- -- --
Total Expenditure ** 0.40 0.17 -- -- --
PBIDT 0.28 0.60 -- -- --
Interest -- -- -- -- --
PBDT 0.28 0.60 -- -- --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.07 0.16 -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.21 0.44 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.21 0.44 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.21 0.44 -- -- --
EPS (Unit Curr.) 0.64 1.37 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.20 3.20 -- -- --
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(%) 41.20 77.90 -- -- --
PBDTM(%) 41.20 77.90 -- -- --
PATM(%) 30.90 57.10 -- -- --