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 19.50 (2.90) (32) (39)
Op profit growth 2.54 106 (0.70) (45)
EBIT growth 111 (156) 100 (118)
Net profit growth (33) (18) (17) 267
Profitability ratios (%)        
OPM 23.60 27.60 13 8.93
EBIT margin 8.49 4.82 (8.40) (2.90)
Net profit margin (58) (103) (122) (100)
RoCE 1.25 0.53 (0.80) (0.40)
RoNW 6.74 11.40 22.30 345
RoA (2.10) (2.80) (3.10) (3.40)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (89) (127) (149) (170)
Book value per share (255) (255) (198) (84)
Valuation ratios        
P/E -- -- -- --
P/CEPS (0.10) (0.10) (0.10) --
P/B -- -- (0.10) (0.10)
EV/EBIDTA 33 35.80 71 69.50
Payout (%)        
Dividend payout -- -- -- --
Tax payout 2.42 (0.20) 0.81 8.10
Liquidity ratios        
Debtor days 247 297 295 250
Inventory days 594 730 714 475
Creditor days (385) (468) (335) (205)
Leverage ratios        
Interest coverage (0.10) -- 0.07 0.04
Net debt / equity (3.90) (4) (5.30) (12)
Net debt / op. profit 35.50 37.30 77.80 75.50
Cost breakup ()        
Material costs (58) -- -- --
Employee costs (5.20) (6.20) (5.40) (4.50)
Other costs (13) (66) (82) (87)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 89.10 455 381 392
yoy growth (%) (80) 19.50 (2.90) (32)
Raw materials (74) (264) -- --
As % of sales 83.50 58 -- --
Employee costs (8.60) (23) (24) (21)
As % of sales 9.61 5.16 6.23 5.38
Other costs (23) (60) (252) (320)
As % of sales 25.80 13.20 66.20 81.70
Operating profit (17) 108 105 50.80
OPM (19) 23.60 27.60 13
Depreciation (23) (78) (92) (89)
Interest expense (28) (295) (411) (442)
Other income 4.85 9.39 5.34 5.53
Profit before tax (64) (256) (393) (475)
Taxes (1) (6.20) 0.73 (3.90)
Tax rate 1.63 2.42 (0.20) 0.81
Minorities and other 1.16 -- -- --
Adj. profit (64) (262) (392) (479)
Exceptional items -- -- (0.30) (0.70)
Net profit (64) (262) (392) (480)
yoy growth (%) (76) (33) (18) (17)
NPM (72) (58) (103) (122)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax (256) (393) (475) (394)
Depreciation (78) (92) (89) (72)
Tax paid (6.20) 0.73 (3.90) (32)
Working capital (997) (779) (792) --
Other operating items -- -- -- --
Operating cashflow (1,338) (1,263) (1,361) (499)
Capital expenditure 1,243 282 83.30 --
Free cash flow (95) (981) (1,277) (499)
Equity raised (382) (259) (113) (142)
Investments (0.70) (1.60) 0.05 --
Debt financing/disposal 2,129 1,716 1,182 2,184
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,651 475 (208) 1,544
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Equity capital 38.10 38.10 38.10 38.10
Preference capital -- -- -- --
Reserves (1,011) (1,012) (792) (359)
Net worth (973) (974) (753) (321)
Minority interest
Debt 3,981 4,027 4,043 3,925
Deferred tax liabilities (net) 42.40 19.20 16.80 16.50
Total liabilities 2,943 3,228 3,710 4,072
Fixed assets 3,084 3,133 3,245 3,196
Intangible assets
Investments 1.84 1.94 1.96 1.92
Deferred tax asset (net) 24.70 7.39 0.17 0.14
Net working capital (333) (28) 376 813
Inventories 716 764 758 775
Inventory Days 575 733 706 493
Sundry debtors 325 290 330 303
Debtor days 261 278 307 193
Other current assets 752 734 707 718
Sundry creditors (376) (356) (351) (275)
Creditor days 302 342 327 175
Other current liabilities (1,750) (1,459) (1,067) (709)
Cash 166 113 86.40 60.10
Total assets 2,943 3,228 3,710 4,072
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 455 381 392 574 941
Excise Duty -- -- -- -- --
Net Sales 455 381 392 574 941
Other Operating Income -- -- -- -- --
Other Income 9.38 5.34 5.54 4.77 66.30
Total Income 464 386 398 578 1,008
Total Expenditure ** 348 276 342 672 851
PBIDT 116 110 55.70 (93) 156
Interest 295 411 442 378 267
PBDT (178) (301) (387) (471) (110)
Depreciation 78.30 91.90 89.30 72.40 68.20
Minority Interest Before NP -- -- -- -- --
Tax 6.21 (0.70) 3.85 32 (22)
Deferred Tax -- -- -- -- --
Reported Profit After Tax (263) (392) (480) (575) (157)
Minority Interest After NP (263) (209) (48) (18) 2.81
Net Profit after Minority Interest (0.20) (184) (432) (558) (160)
Extra-ordinary Items -- (0.30) (0.70) (141) --
Adjusted Profit After Extra-ordinary item (0.20) (184) (431) (417) (160)
EPS (Unit Curr.) (69) (103) (126) (151) (41)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 38.10 38.10 38.10 38.10 38.10
Public Shareholding (Number) -- -- 30,414,219 25,209,072 19,107,084
Public Shareholding (%) -- -- 79.80 66.10 50.10
Pledged/Encumbered - No. of Shares -- -- 7,084,334 12,289,482 17,806,346
Pledged/Encumbered - % in Total Promoters Holding -- -- 92 95.20 93.70
Pledged/Encumbered - % in Total Equity -- -- 18.60 32.20 46.70
Non Encumbered - No. of Shares -- -- 620,373 620,373 1,205,497
Non Encumbered - % in Total Promoters Holding -- -- 8.05 4.81 6.34
Non Encumbered - % in Total Equity -- -- 1.63 1.63 3.16
PBIDTM(%) 25.60 28.90 14.20 (16) 16.60
PBDTM(%) (39) (79) (99) (82) (12)
PATM(%) (58) (103) (122) (100) (17)