Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2019 Mar-2018 - -
Growth matrix (%)        
Revenue growth 94.60 -- -- --
Op profit growth 336 -- -- --
EBIT growth 185 -- -- --
Net profit growth 118 -- -- --
Profitability ratios (%)        
OPM 20.70 9.24 -- --
EBIT margin 20.90 14.30 -- --
Net profit margin 16 14.30 -- --
RoCE 61.70 -- -- --
RoNW 28 -- -- --
RoA 11.80 -- -- --
Per share ratios ()        
EPS 1.06 0.47 -- --
Dividend per share -- -- -- --
Cash EPS 0.96 0.44 -- --
Book value per share 1.44 0.41 -- --
Valuation ratios        
P/E 30 21.30 -- --
P/CEPS 33.20 22.90 -- --
P/B 22 24.40 -- --
EV/EBIDTA 21.40 18.20 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (22) -- -- --
Liquidity ratios        
Debtor days 83.90 -- -- --
Inventory days 6.41 -- -- --
Creditor days (16) -- -- --
Leverage ratios        
Interest coverage -- (1,895) -- --
Net debt / equity (0.70) (1.60) -- --
Net debt / op. profit (0.80) (2.20) -- --
Cost breakup ()        
Material costs (58) (72) -- --
Employee costs (7.70) (6.60) -- --
Other costs (13) (12) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2019 Mar-2018 - -
Revenue 5.70 2.93 -- --
yoy growth (%) 94.60 -- -- --
Raw materials (3.30) (2.10) -- --
As % of sales 58.20 72.50 -- --
Employee costs (0.40) (0.20) -- --
As % of sales 7.74 6.60 -- --
Other costs (0.80) (0.30) -- --
As % of sales 13.30 11.70 -- --
Operating profit 1.18 0.27 -- --
OPM 20.70 9.24 -- --
Depreciation (0.10) -- -- --
Interest expense -- -- -- --
Other income 0.08 0.18 -- --
Profit before tax 1.19 0.42 -- --
Taxes (0.30) -- -- --
Tax rate (22) -- -- --
Minorities and other -- -- -- --
Adj. profit 0.91 0.42 -- --
Exceptional items -- -- -- --
Net profit 0.91 0.42 -- --
yoy growth (%) 118 -- -- --
NPM 16 14.30 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 - -
Profit before tax 1.19 0.42 -- --
Depreciation (0.10) -- -- --
Tax paid (0.30) -- -- --
Working capital 1.60 -- -- --
Other operating items -- -- -- --
Operating cashflow 2.46 -- -- --
Capital expenditure 0.22 -- -- --
Free cash flow 2.68 -- -- --
Equity raised (17) -- -- --
Investments -- -- -- --
Debt financing/disposal 1.18 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (13) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 - -
Equity capital 8.80 8.80 -- --
Preference capital -- -- -- --
Reserves (7.50) (8.40) -- --
Net worth 1.27 0.36 -- --
Minority interest
Debt 0.49 0.69 -- --
Deferred tax liabilities (net) 0.01 -- -- --
Total liabilities 2.82 1.05 -- --
Fixed assets 0.21 0.05 -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.01 -- -- --
Net working capital 1.18 (0.30) -- --
Inventories 0.20 -- -- --
Inventory Days 12.80 -- -- --
Sundry debtors 2.13 0.49 -- --
Debtor days 136 61.10 -- --
Other current assets 0.26 0.14 -- --
Sundry creditors (0.30) (0.10) -- --
Creditor days 21.10 8.73 -- --
Other current liabilities (1.10) (0.90) -- --
Cash 1.43 1.28 -- --
Total assets 2.83 1.03 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Mar-2019 Sep-2018 Mar-2018 Sep-2017
Gross Sales 4.55 3.78 1.92 1.97 0.95
Excise Duty -- -- -- -- --
Net Sales 4.55 3.78 1.92 1.97 0.95
Other Operating Income -- -- -- -- --
Other Income 0.06 0.04 0.04 0.18 --
Total Income 4.60 3.82 1.96 2.15 0.95
Total Expenditure ** 3.59 2.77 1.75 1.73 0.93
PBIDT 1.01 1.06 0.21 0.42 0.03
Interest -- -- -- -- --
PBDT 1.01 1.06 0.21 0.42 0.03
Depreciation 0.03 0.04 0.03 0.02 0.02
Minority Interest Before NP -- -- -- -- --
Tax 0.30 0.23 0.03 -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.68 0.79 0.14 0.41 0.01
Minority Interest After NP (0.10) 0.07 (0.10) -- --
Net Profit after Minority Interest 0.76 0.72 0.20 0.41 0.01
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.76 0.72 0.20 0.41 0.01
EPS (Unit Curr.) 0.86 0.81 0.22 0.46 0.01
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 8.80 8.80 8.80 8.80 8.80
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(%) 22.20 28 10.90 21.30 3.16
PBDTM(%) -- -- -- -- --
PATM(%) 14.90 20.90 7.29 20.80 1.05