Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
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 1.12 0.08 -- --
Dividend per share 0.10 -- -- --
Cash EPS -- -- -- --
Book value per share 4.99 3.77 -- --
Valuation ratios        
P/E 16.70 99.80 -- --
P/CEPS -- -- -- --
P/B 3.75 2.12 -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.39 1.24 -- --
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 - -
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 - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 21 -- -- --
Other operating items -- -- -- --
Operating cashflow 21 -- -- --
Capital expenditure 1.08 -- -- --
Free cash flow 22.10 -- -- --
Equity raised 34.90 -- -- --
Investments 0.76 -- -- --
Debt financing/disposal 128 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 186 -- -- --
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 14.80 14.60 14.60 5.25
Preference capital -- -- -- 29
Reserves 23.90 21.90 13 (4.80)
Net worth 38.70 36.50 27.60 29.40
Minority interest
Debt 25.40 63.20 65.80 74.70
Deferred tax liabilities (net) -- 0.68 -- --
Total liabilities 64.10 100 93.40 104
Fixed assets 5.84 4.68 4.56 5.01
Intangible assets
Investments 5.44 3.09 2.33 1.80
Deferred tax asset (net) 4.76 3.67 5.34 3.74
Net working capital (4.70) 40.10 49.60 73.40
Inventories -- -- -- 0.74
Inventory Days -- -- -- --
Sundry debtors 51.40 66.70 58.80 106
Debtor days -- -- -- --
Other current assets 23.90 38.40 67.90 20
Sundry creditors (70) (55) (71) (50)
Creditor days -- -- -- --
Other current liabilities (10) (9.60) (6) (4.10)
Cash 52.70 48.90 31.60 20.30
Total assets 64.10 100 93.40 104
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 -
Gross Sales 93 87.80 63.70 56.40 --
Excise Duty -- -- -- -- --
Net Sales 93 87.80 63.70 56.40 --
Other Operating Income 2.34 -- -- -- --
Other Income 0.36 0.12 2.39 1.97 --
Total Income 95.70 88 66.10 58.40 --
Total Expenditure ** 86.20 66.70 60.80 54.70 --
PBIDT 9.45 21.20 5.26 3.66 --
Interest 7.48 6.72 4.22 3.46 --
PBDT 1.97 14.50 1.05 0.21 --
Depreciation 0.88 0.96 1.10 1.36 --
Minority Interest Before NP -- -- -- -- --
Tax (0.10) 2.87 0.05 0.28 --
Deferred Tax (1) 2.48 (0.60) -- --
Reported Profit After Tax 2.12 8.22 0.50 (1.40) --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 2.12 8.22 0.50 (1.40) --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 2.12 8.22 0.50 (1.40) --
EPS (Unit Curr.) 0.29 1.12 0.07 (0.10) --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 6 5 -- -- --
Equity 14.80 14.60 14.60 34.30 --
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(%) 10.20 24.20 8.26 6.49 --
PBDTM(%) 2.12 16.50 1.65 0.37 --
PATM(%) 2.28 9.36 0.79 (2.50) --