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 (3.30) (8.30) 2.73 20.80
Op profit growth (6.60) (5.10) 20.90 32.10
EBIT growth (4.70) 9.06 21 24.50
Net profit growth (16) 7.40 38.30 37.60
Profitability ratios (%)        
OPM 8.02 8.31 8.04 6.83
EBIT margin 7.27 7.38 6.20 5.27
Net profit margin 3.45 3.99 3.40 2.53
RoCE 14 14.90 14.20 12.30
RoNW 2.82 3.80 4.05 3.29
RoA 1.67 2.01 1.94 1.48
Per share ratios ()        
EPS 13.50 15.70 14.60 10.60
Dividend per share 2 2 2 1.50
Cash EPS 4.92 7.66 5.63 3.30
Book value per share 127 113 99.20 86.50
Valuation ratios        
P/E 21.90 13.90 11 --
P/CEPS 60.30 28.60 28.60 --
P/B 2.34 1.94 1.63 --
EV/EBIDTA 10.10 7.84 7.15 --
Payout (%)        
Dividend payout 14.80 14.90 16 16.70
Tax payout (38) (34) (33) (36)
Liquidity ratios        
Debtor days 49.40 47.90 41.10 43.10
Inventory days 88 79.40 71.50 65.10
Creditor days (44) (35) (33) (37)
Leverage ratios        
Interest coverage (4.20) (5.30) (5.70) (4.10)
Net debt / equity 0.62 0.72 1.03 1.09
Net debt / op. profit 2.48 2.42 2.87 3.21
Cost breakup ()        
Material costs (77) (80) (82) (84)
Employee costs (4.70) (4.10) (4.30) (3.10)
Other costs (9.80) (7.30) (6.10) (6.20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 245 253 276 268
yoy growth (%) (3.30) (8.30) 2.73 20.80
Raw materials (189) (203) (225) (225)
As % of sales 77.50 80.30 81.60 83.90
Employee costs (12) (10) (12) (8.40)
As % of sales 4.72 4.14 4.25 3.12
Other costs (24) (18) (17) (17)
As % of sales 9.77 7.28 6.12 6.17
Operating profit 19.60 21 22.10 18.30
OPM 8.02 8.31 8.04 6.83
Depreciation (5.40) (5.30) (5.90) (4.70)
Interest expense (4.20) (3.50) (3) (3.50)
Other income 3.53 2.93 0.82 0.54
Profit before tax 13.50 15.20 14.10 10.70
Taxes (5.10) (5.10) (4.70) (3.90)
Tax rate (38) (34) (33) (36)
Minorities and other -- -- -- --
Adj. profit 8.45 10.10 9.38 6.78
Exceptional items -- -- -- --
Net profit 8.45 10.10 9.38 6.78
yoy growth (%) (16) 7.40 38.30 37.60
NPM 3.45 3.99 3.40 2.53
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 13.50 15.20 14.10 10.70
Depreciation (5.40) (5.30) (5.90) (4.70)
Tax paid (5.10) (5.10) (4.70) (3.90)
Working capital 35.10 5.87 8.06 --
Other operating items -- -- -- --
Operating cashflow 38.10 10.70 11.60 2.06
Capital expenditure 6.28 22.20 20.30 --
Free cash flow 44.40 32.80 31.80 2.06
Equity raised 101 94.40 90.20 89.70
Investments (0.20) 5.88 -- --
Debt financing/disposal 19.30 103 32.70 29.60
Dividends paid 1.25 1.25 1.25 0.94
Other items -- -- -- --
Net in cash 166 237 156 122
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 6.24 6.24 6.24 6.24
Preference capital -- -- -- --
Reserves 87 72.80 64.30 55.70
Net worth 93.20 79 70.60 61.90
Minority interest
Debt 48.80 50.60 52.60 65.20
Deferred tax liabilities (net) 0.64 0.34 0.37 --
Total liabilities 143 130 124 127
Fixed assets 46.60 44 44.30 44.60
Intangible assets
Investments 5.45 0.25 6.40 --
Deferred tax asset (net) -- -- 0.08 (0.10)
Net working capital 87.60 83.70 71.10 81
Inventories 67.80 64.90 53 57
Inventory Days -- 96.90 76.50 75.40
Sundry debtors 35.90 34.30 32 34.40
Debtor days -- 51.10 46.10 45.60
Other current assets 39.90 27.40 27.30 25.60
Sundry creditors (39) (30) (24) (20)
Creditor days -- 45.40 35 26.10
Other current liabilities (17) (12) (17) (16)
Cash 3.02 2.01 1.70 1.59
Total assets 143 130 124 127
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 301 248 253 276 268
Excise Duty -- 0.71 -- -- --
Net Sales 301 247 253 276 268
Other Operating Income -- -- -- -- 0.15
Other Income 0.25 0.83 2.88 0.82 0.38
Total Income 301 248 256 276 269
Total Expenditure ** 269 225 232 253 250
PBIDT 32.30 23.20 24 23 18.90
Interest 3.95 4.23 3.49 2.99 3.47
PBDT 28.30 18.90 20.50 20 15.40
Depreciation 5.65 5.38 5.30 5.89 4.72
Minority Interest Before NP -- -- -- -- --
Tax 7.61 5.03 4.91 4.68 3.75
Deferred Tax 0.09 0.07 0.18 0.04 0.13
Reported Profit After Tax 15 8.45 10.10 9.38 6.78
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 15 8.45 10.10 9.38 6.78
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 15 8.45 10.10 9.38 6.78
EPS (Unit Curr.) 24 13.50 16.20 15 10.90
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 20 20 20 20 15
Equity 6.24 6.24 6.24 6.24 6.24
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(%) 10.70 9.36 9.48 8.34 7.03
PBDTM(%) 9.42 7.65 8.10 7.25 5.73
PATM(%) 4.98 3.42 3.99 3.40 2.53