Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2014
Growth matrix (%)        
Revenue growth (11) (2.60) (6) 16.30
Op profit growth (164) 3,776 (98) 23.20
EBIT growth (174) (873) (110) 22.80
Net profit growth 476 (75) (508) 302
Profitability ratios (%)        
OPM (6.50) 9.05 0.23 10.40
EBIT margin (6.80) 8.21 (1) 9.51
Net profit margin (12) (1.80) (7.10) 1.63
RoCE (6.70) 8.16 (1) 9.82
RoNW (16) (1.70) (5.60) 1.44
RoA (2.90) (0.50) (1.70) 0.42
Per share ratios ()        
EPS -- -- -- 6.56
Dividend per share -- -- -- --
Cash EPS (43) (11) (33) 2.45
Book value per share 22.90 98.50 106 132
Valuation ratios        
P/E -- -- -- 6.60
P/CEPS (2) (3.80) (1.60) 17.60
P/B 3.68 0.43 0.50 0.33
EV/EBIDTA (18) 9.13 163 7.36
Payout (%)        
Dividend payout -- -- -- --
Tax payout (40) (60) (21) (3.70)
Liquidity ratios        
Debtor days 41.10 44.90 60.90 57.30
Inventory days 269 309 327 293
Creditor days (32) (23) (27) (39)
Leverage ratios        
Interest coverage 0.80 (1) 0.13 (1.40)
Net debt / equity 11.40 2.78 2.40 2.04
Net debt / op. profit (12) 8.18 295 6.45
Cost breakup ()        
Material costs (87) (75) (84) (73)
Employee costs (3.10) (2.70) (2.20) (2)
Other costs (16) (13) (14) (14)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Revenue 1,157 1,300 1,335 1,420
yoy growth (%) (11) (2.60) (6) 16.30
Raw materials (1,010) (978) (1,121) (1,039)
As % of sales 87.30 75.20 84 73.20
Employee costs (36) (36) (30) (29)
As % of sales 3.07 2.74 2.22 2.01
Other costs (186) (169) (181) (205)
As % of sales 16.10 13 13.50 14.40
Operating profit (75) 118 3.04 147
OPM (6.50) 9.05 0.23 10.40
Depreciation (13) (15) (20) (14)
Interest expense (98) (104) (105) (95)
Other income 9 4.35 3.61 2.56
Profit before tax (177) 2.63 (119) 39.90
Taxes 71.70 (1.60) 24.60 (1.50)
Tax rate (40) (60) (21) (3.70)
Minorities and other -- -- -- --
Adj. profit (106) 1.07 (94) 38.40
Exceptional items (32) (25) -- (15)
Net profit (138) (24) (94) 23.10
yoy growth (%) 476 (75) (508) 302
NPM (12) (1.80) (7.10) 1.63
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax (177) 2.63 (119) 39.90
Depreciation (13) (15) (20) (14)
Tax paid 71.70 (1.60) 24.60 (1.50)
Working capital (348) (3.30) (30) --
Other operating items -- -- -- --
Operating cashflow (467) (18) (145) 23.90
Capital expenditure 214 65.10 10.70 --
Free cash flow (253) 47.50 (134) 23.90
Equity raised 324 646 747 838
Investments 2.25 (5) (2) --
Debt financing/disposal 13 77.10 188 107
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 87.10 766 798 969
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 35.20 35.20 35.20 35.20
Preference capital -- -- -- --
Reserves (33) 45.60 312 338
Net worth 2.03 80.80 347 373
Minority interest
Debt 838 946 976 918
Deferred tax liabilities (net) 2.05 2.83 1.24 1.86
Total liabilities 842 1,030 1,324 1,293
Fixed assets 261 260 126 124
Intangible assets
Investments 0.20 10.20 42.70 43.60
Deferred tax asset (net) 111 111 37.70 38.60
Net working capital 459 627 1,105 1,064
Inventories 550 655 1,047 1,155
Inventory Days -- 207 294 316
Sundry debtors 88.90 110 150 169
Debtor days -- 34.80 42.20 46.30
Other current assets 45.20 42 60.30 71.80
Sundry creditors (169) (119) (95) (58)
Creditor days -- 37.60 26.50 15.70
Other current liabilities (56) (62) (58) (275)
Cash 11.50 22.30 12.90 23
Total assets 842 1,030 1,324 1,293
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 601 1,019 1,157 1,300 1,333
Excise Duty -- -- -- -- --
Net Sales 601 1,019 1,157 1,300 1,333
Other Operating Income -- -- -- -- 1.82
Other Income 1.74 3.29 2.66 4.35 3.61
Total Income 603 1,022 1,160 1,305 1,338
Total Expenditure ** 873 997 1,216 1,208 1,332
PBIDT (271) 25.10 (56) 97.10 6.65
Interest 26.60 87.80 98.50 104 105
PBDT (297) (63) (154) (7) (99)
Depreciation 14.60 17.10 19.50 15.30 20.50
Minority Interest Before NP -- -- -- -- --
Tax (0.90) 1.45 (0.20) 0.97 (25)
Deferred Tax 106 (0.80) (71) 0.60 --
Reported Profit After Tax (417) (80) (102) (24) (94)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (417) (80) (102) (24) (94)
Extra-ordinary Items -- -- -- (25) --
Adjusted Profit After Extra-ordinary item (417) (80) (102) 1.06 (94)
EPS (Unit Curr.) (113) (21) (26) (6.80) (27)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 37.20 35.20 35.20 35.20 35.20
Public Shareholding (Number) -- -- -- -- 16,950,390
Public Shareholding (%) -- -- -- -- 48.10
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 18,291,140
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 51.90
PBIDTM(%) (45) 2.47 (4.80) 7.46 0.50
PBDTM(%) (49) (6.10) (13) (0.50) (7.40)
PATM(%) (69) (7.90) (8.80) (1.80) (7.10)