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 17.30 (2) (8.90) --
Op profit growth (9.70) (0.30) 46 --
EBIT growth 1.99 (0.10) 48.90 --
Net profit growth 2.33 5.54 651 --
Profitability ratios (%)        
OPM 5.63 7.31 7.18 4.48
EBIT margin 5.88 6.77 6.64 4.06
Net profit margin 2.39 2.74 2.54 0.31
RoCE 9.21 7.28 5.96 --
RoNW 2.79 2.96 3.11 --
RoA 0.93 0.74 0.57 --
Per share ratios ()        
EPS 4.34 4.24 4.02 0.50
Dividend per share -- -- 1.20 0.17
Cash EPS 2.84 2.50 2.25 (0.90)
Book value per share 40.50 37.20 34.40 30.20
Valuation ratios        
P/E 12.40 18.10 7.04 56
P/CEPS 19 30.60 12.60 (30)
P/B 1.33 2.06 0.82 0.93
EV/EBIDTA 9.53 13.20 12.50 21.50
Payout (%)        
Dividend payout -- -- -- 38.30
Tax payout (36) (36) (31) (41)
Liquidity ratios        
Debtor days 168 218 231 --
Inventory days 22.60 25.60 18.30 --
Creditor days (27) (28) (22) --
Leverage ratios        
Interest coverage (2.80) (2.70) (2.30) (1.10)
Net debt / equity 1.54 2.26 3.62 5.16
Net debt / op. profit 6.08 7.43 11 20
Cost breakup ()        
Material costs (50) (47) (47) (52)
Employee costs (8.10) (6.40) (5.90) (5.60)
Other costs (37) (40) (40) (38)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 8,916 7,600 7,757 8,520
yoy growth (%) 17.30 (2) (8.90) --
Raw materials (4,431) (3,545) (3,654) (4,447)
As % of sales 49.70 46.60 47.10 52.20
Employee costs (725) (488) (457) (475)
As % of sales 8.13 6.42 5.89 5.58
Other costs (3,259) (3,012) (3,089) (3,216)
As % of sales 36.50 39.60 39.80 37.70
Operating profit 502 555 557 382
OPM 5.63 7.31 7.18 4.48
Depreciation (73) (85) (87) (73)
Interest expense (190) (190) (228) (301)
Other income 96.30 44.40 44.90 37.10
Profit before tax 335 325 287 44.70
Taxes (122) (117) (90) (18)
Tax rate (36) (36) (31) (41)
Minorities and other -- -- -- --
Adj. profit 213 208 197 26.20
Exceptional items -- -- -- --
Net profit 213 208 197 26.20
yoy growth (%) 2.33 5.54 651 --
NPM 2.39 2.74 2.54 0.31
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 335 325 287 44.70
Depreciation (73) (85) (87) (73)
Tax paid (122) (117) (90) (18)
Working capital (2,890) (1,205) 1,205 --
Other operating items -- -- -- --
Operating cashflow (2,750) (1,082) 1,316 --
Capital expenditure (2,301) 72.30 (72) --
Free cash flow (5,051) (1,010) 1,243 --
Equity raised 2,273 2,325 2,336 --
Investments 217 129 (129) --
Debt financing/disposal 1,442 6,551 5,179 --
Dividends paid -- -- -- 8.34
Other items -- -- -- --
Net in cash (1,119) 7,994 8,629 --
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 491 491 491 491
Preference capital -- -- -- --
Reserves 1,723 1,495 1,334 1,199
Net worth 2,214 1,986 1,825 1,689
Minority interest
Debt 6,464 3,061 4,135 6,124
Deferred tax liabilities (net) 220 207 178 181
Total liabilities 8,898 5,253 6,137 7,994
Fixed assets 4,127 4,144 4,109 4,291
Intangible assets
Investments 269 217 152 22.90
Deferred tax asset (net) 159 156 169 212
Net working capital 4,324 726 1,699 3,461
Inventories 1,588 528 577 489
Inventory Days -- 21.60 27.70 23
Sundry debtors 7,156 3,924 4,267 4,803
Debtor days -- 161 205 226
Other current assets 751 806 1,069 2,376
Sundry creditors (918) (675) (590) (482)
Creditor days -- 27.60 28.30 22.70
Other current liabilities (4,252) (3,856) (3,624) (3,725)
Cash 19.10 9.82 8.30 6.97
Total assets 8,898 5,253 6,137 7,994
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 12,245 8,954 7,643 7,794 8,520
Excise Duty -- -- -- -- --
Net Sales 12,245 8,954 7,643 7,794 8,520
Other Operating Income -- -- -- -- 5.22
Other Income 55.80 61.80 44.60 46.50 31.90
Total Income 12,301 9,016 7,688 7,840 8,557
Total Expenditure ** 11,424 8,419 7,088 7,239 8,138
PBIDT 878 598 600 602 419
Interest 316 190 190 228 301
PBDT 561 408 410 373 117
Depreciation 101 73.30 85.20 86.70 72.60
Minority Interest Before NP -- -- -- -- --
Tax 154 80.40 76.70 64.80 10.80
Deferred Tax 10.80 41.60 40 25 7.68
Reported Profit After Tax 295 213 208 197 26.20
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 295 213 208 197 26.20
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 295 213 208 197 26.20
EPS (Unit Curr.) 6.01 4.34 4.24 4.02 0.53
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 10.90 -- -- 12.10 1.70
Equity 491 491 491 491 491
Public Shareholding (Number) 124,048,868 -- 50,462,108 50,462,108 50,462,108
Public Shareholding (%) 25.30 -- 10.30 10.30 10.30
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 366,529,532 -- 440,116,292 440,116,292 440,116,292
Non Encumbered - % in Total Promoters Holding 100 -- 100 100 100
Non Encumbered - % in Total Equity 74.70 -- 89.70 89.70 89.70
PBIDTM(%) 7.17 6.67 7.85 7.72 4.91
PBDTM(%) 4.58 4.56 5.36 4.79 1.38
PATM(%) 2.41 2.38 2.72 2.53 0.31