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 15.10 6.66 8.12 9.76
Op profit growth 39 6.86 2.38 10.50
EBIT growth 51.50 10.40 5.39 10.70
Net profit growth 41.30 8.60 (29) 48.90
Profitability ratios (%)        
OPM 9.14 7.57 7.55 7.98
EBIT margin 8.18 6.22 6.01 6.16
Net profit margin 4.39 3.57 3.51 5.37
RoCE 18.80 15.10 16.20 16.70
RoNW 2.96 2.64 2.93 4.64
RoA 2.51 2.16 2.37 3.64
Per share ratios ()        
EPS 41.90 29.40 24 33
Dividend per share 10 4.70 4.70 7
Cash EPS 17.20 8.05 8 18.80
Book value per share 331 273 207 190
Valuation ratios        
P/E 3.96 3.36 2.60 1.71
P/CEPS 9.62 12.30 7.81 3
P/B 0.50 0.36 0.30 0.30
EV/EBIDTA 9.48 7.99 5.99 5.76
Payout (%)        
Dividend payout -- -- 26.90 25.50
Tax payout (33) (28) (31) (45)
Liquidity ratios        
Debtor days 71.60 62.70 62.20 57.60
Inventory days 21.90 21.40 21.10 17.80
Creditor days (74) (63) (64) (67)
Leverage ratios        
Interest coverage (32) (16) (11) (10)
Net debt / equity (0.10) -- 0.09 0.09
Net debt / op. profit (0.30) (0.10) 0.37 0.35
Cost breakup ()        
Material costs (70) (71) (73) (74)
Employee costs (10) (9.90) (8.60) (8.10)
Other costs (11) (11) (11) (9.90)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 1,111 965 905 837
yoy growth (%) 15.10 6.66 8.12 9.76
Raw materials (778) (690) (658) (620)
As % of sales 70 71.40 72.70 74
Employee costs (111) (96) (78) (68)
As % of sales 9.99 9.89 8.64 8.08
Other costs (121) (107) (100) (83)
As % of sales 10.90 11.10 11.10 9.94
Operating profit 102 73.10 68.40 66.80
OPM 9.14 7.57 7.55 7.98
Depreciation (25) (24) (21) (19)
Interest expense (2.80) (3.80) (4.70) (5.20)
Other income 14.60 10.50 6.85 4.16
Profit before tax 88.10 56.20 49.60 46.40
Taxes (29) (16) (15) (21)
Tax rate (33) (28) (31) (45)
Minorities and other (8.40) (5.60) (2.40) (1.90)
Adj. profit 51 34.80 31.80 23.60
Exceptional items (2.30) (3.20) -- 21.40
Net profit 48.70 34.50 31.80 45
yoy growth (%) 41.30 8.60 (29) 48.90
NPM 4.39 3.57 3.51 5.37
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 88.10 56.20 49.60 46.40
Depreciation (25) (24) (21) (19)
Tax paid (29) (16) (15) (21)
Working capital 34.20 94.80 52 --
Other operating items -- -- -- --
Operating cashflow 68.30 112 65.30 6.14
Capital expenditure 297 164 37.40 --
Free cash flow 365 275 103 6.14
Equity raised 558 521 457 455
Investments 123 65.60 3.01 --
Debt financing/disposal 12.10 10.20 (13) 5.52
Dividends paid -- -- 7.13 9.54
Other items -- -- -- --
Net in cash 1,058 872 557 477
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 13.60 13.60 13.60 13.60
Preference capital -- -- -- --
Reserves 467 438 358 269
Net worth 480 451 371 283
Minority interest
Debt 69.70 10.80 35.20 37.70
Deferred tax liabilities (net) 25.40 26.40 22 20.10
Total liabilities 618 519 451 347
Fixed assets 330 285 262 234
Intangible assets
Investments 120 142 84.90 22.40
Deferred tax asset (net) 6.38 6.63 5.20 2.87
Net working capital 105 45.90 58 74.60
Inventories 59.50 78 55.40 57.90
Inventory Days -- 25.60 20.90 23.30
Sundry debtors 278 281 155 176
Debtor days -- 92.10 58.80 71.10
Other current assets 85.10 33 26.10 34.70
Sundry creditors (239) (270) (141) (166)
Creditor days -- 88.80 53.40 67.10
Other current liabilities (79) (75) (38) (28)
Cash 56.50 38.70 40.30 12.60
Total assets 618 519 451 347
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 294 288 301 292 315
Excise Duty -- -- -- -- --
Net Sales 294 288 301 292 315
Other Operating Income -- -- -- -- --
Other Income 4.58 9.86 4.04 8.12 7.76
Total Income 298 297 305 300 323
Total Expenditure ** 266 263 276 266 290
PBIDT 31.90 34.90 29.40 34.10 32.20
Interest 2.42 2.16 1.38 0.83 0.50
PBDT 29.50 32.70 28 33.30 31.70
Depreciation 8.92 8.57 7.89 6.52 6.42
Minority Interest Before NP -- -- -- -- --
Tax 3.23 7.99 5.38 8.08 8.17
Deferred Tax (4.60) (1.60) 1.41 0.32 (0.70)
Reported Profit After Tax 22 17.70 13.30 18.40 17.70
Minority Interest After NP (1) 0.31 1.07 1 (0.50)
Net Profit after Minority Interest 22.90 17.40 12.20 17.40 18.20
Extra-ordinary Items -- -- (0.50) -- (3.30)
Adjusted Profit After Extra-ordinary item 22.90 17.40 12.70 17.40 21.60
EPS (Unit Curr.) 3.36 2.56 1.79 2.55 2.68
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13.60 13.60 13.60 13.60 13.60
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(%) 10.90 12.10 9.74 11.70 10.20
PBDTM(%) 10.10 11.40 9.28 11.40 10.10
PATM(%) 7.48 6.17 4.41 6.29 5.64