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 789 786 781 778
Preference capital -- -- -- --
Reserves 85.70 28.50 27.40 29.80
Net worth 875 815 809 808
Minority interest
Debt 1,196 1,011 799 625
Deferred tax liabilities (net) 107 95.70 59.50 57.30
Total liabilities 2,610 2,350 2,095 1,918
Fixed assets 2,268 2,019 1,769 1,491
Intangible assets
Investments 34.90 14.60 6.34 5.78
Deferred tax asset (net) 128 91.50 52.70 50.50
Net working capital 148 204 249 357
Inventories 5.98 5.39 4.94 5.39
Inventory Days -- -- -- --
Sundry debtors 84.40 52.50 31.50 24.50
Debtor days -- -- -- --
Other current assets 327 346 382 464
Sundry creditors (146) (105) (81) (65)
Creditor days -- -- -- --
Other current liabilities (123) (95) (89) (73)
Cash 31.40 21 17.60 13.80
Total assets 2,610 2,350 2,095 1,918
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 153 141 151 143 129
Excise Duty -- -- -- -- --
Net Sales 153 141 151 143 129
Other Operating Income -- -- -- -- --
Other Income 3.73 2.13 4.01 3.25 6.34
Total Income 156 143 155 147 135
Total Expenditure ** 105 96.40 102 94.30 92.70
PBIDT 51.90 46.70 52.40 52.30 42.40
Interest 35.30 30.90 23.80 21.40 19.80
PBDT 16.60 15.80 28.60 30.80 22.60
Depreciation 19.60 17.20 14.30 13.50 13.20
Minority Interest Before NP -- -- -- -- --
Tax 1.36 1.67 5.07 4.21 2.68
Deferred Tax (1.30) (1) (25) (0.80) 0.16
Reported Profit After Tax (3) (2.10) 33.70 13.90 6.54
Minority Interest After NP (0.90) (0.40) 1.22 1.45 0.87
Net Profit after Minority Interest (2.20) (1.70) 32.50 12.50 5.67
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (2.20) (1.70) 32.50 12.50 5.67
EPS (Unit Curr.) -- -- 0.41 0.16 0.07
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 790 790 789 789 788
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(%) 34 33.10 34.80 36.50 32.90
PBDTM(%) 10.90 11.20 19 21.50 17.50
PATM(%) (2) (1.50) 22.40 9.71 5.08