Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
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 Mar-2017 Mar-2016
Equity capital 18.40 18.40 18.40 18.40
Preference capital -- -- -- --
Reserves 151 66 38.70 10.40
Net worth 169 84.40 57.10 28.80
Minority interest
Debt 109 98.70 166 94.70
Deferred tax liabilities (net) 12.90 12.40 14.50 6.59
Total liabilities 291 196 244 136
Fixed assets 165 94.10 125 63.50
Intangible assets
Investments 7.21 7.26 3.95 0.10
Deferred tax asset (net) 12.60 13.30 9.73 5.05
Net working capital 95.30 66.80 91 51.20
Inventories 266 163 226 155
Inventory Days -- -- -- --
Sundry debtors 27.50 22.30 17.80 26.70
Debtor days -- -- -- --
Other current assets 17.30 11.60 14.70 15.20
Sundry creditors (190) (111) (99) (95)
Creditor days -- -- -- --
Other current liabilities (26) (19) (69) (50)
Cash 10.10 14.10 14.70 16.60
Total assets 291 196 244 136
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 531 390 470 340 353
Excise Duty -- -- 7.01 -- --
Net Sales 531 390 463 340 353
Other Operating Income -- -- -- -- --
Other Income 10.60 14.20 36.50 8.95 6.13
Total Income 542 404 499 349 359
Total Expenditure ** 482 352 446 291 323
PBIDT 60.20 52 53.80 58.40 36.10
Interest 17.90 7.62 11.20 8.42 16.90
PBDT 42.30 44.40 42.50 50 19.30
Depreciation 15 12.40 13.50 11.90 9.30
Minority Interest Before NP -- -- -- -- --
Tax 5.15 6.51 5.94 9.82 (1.70)
Deferred Tax 4.43 1.28 4.28 -- --
Reported Profit After Tax 17.80 24.20 18.90 28.20 11.70
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 17.80 24.20 18.90 28.20 11.70
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 17.80 24.20 18.90 28.20 11.70
EPS (Unit Curr.) 1.93 2.63 2.05 3.07 1.27
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 18.40 18.40 18.40 18.40 18.40
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(%) 11.30 13.30 11.60 17.20 10.20
PBDTM(%) 7.96 11.40 9.19 14.70 5.46
PATM(%) 3.34 6.19 4.08 8.31 3.32