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 31.60 36.70 (48) 2.47
Op profit growth 61.40 31.10 (65) (0.10)
EBIT growth 40.90 (0.60) (56) 1.55
Net profit growth 49.70 (0.10) (60) (0.40)
Profitability ratios (%)        
OPM 50 40.70 42.50 62.90
EBIT margin 52.30 48.80 67.10 79.80
Net profit margin 32.80 28.80 39.40 51.40
RoCE 25.30 16.10 13.70 31.60
RoNW 4.05 2.46 2.07 5.10
RoA 3.98 2.38 2.01 5.08
Per share ratios ()        
EPS 12 8.16 4.58 14.40
Dividend per share 4.30 5.15 11 8.55
Cash EPS 11.20 7.42 5.87 15.60
Book value per share 77.20 71.40 73.60 81.40
Valuation ratios        
P/E 9.87 16.30 21.40 9.01
P/CEPS 10.60 17.90 16.70 8.35
P/B 1.54 1.86 1.33 1.60
EV/EBIDTA 5.15 8.17 5.61 3.30
Payout (%)        
Dividend payout 43 62.10 206 64.10
Tax payout (39) (40) (32) (34)
Liquidity ratios        
Debtor days 39.50 38 72 47.30
Inventory days 17.50 24 37.10 20.30
Creditor days (57) (61) (50) (16)
Leverage ratios        
Interest coverage (164) (207) (66) (70,436)
Net debt / equity (0.20) (0.20) (0.50) (0.60)
Net debt / op. profit (0.90) (1.50) (4.90) (2.40)
Cost breakup ()        
Material costs 0.18 (1.20) (1.10) (0.10)
Employee costs (9) (10) (10) (5.70)
Other costs (41) (48) (46) (31)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 11,615 8,828 6,456 12,356
yoy growth (%) 31.60 36.70 (48) 2.47
Raw materials 21.20 (104) (73) (11)
As % of sales 0.18 1.18 1.13 0.09
Employee costs (1,049) (889) (650) (703)
As % of sales 9.03 10.10 10.10 5.69
Other costs (4,784) (4,240) (2,991) (3,876)
As % of sales 41.20 48 46.30 31.40
Operating profit 5,803 3,595 2,742 7,767
OPM 50 40.70 42.50 62.90
Depreciation (257) (197) (218) (173)
Interest expense (37) (21) (66) (0.10)
Other income 523 910 1,811 2,267
Profit before tax 6,032 4,288 4,269 9,861
Taxes (2,373) (1,704) (1,380) (3,346)
Tax rate (39) (40) (32) (34)
Minorities and other 5.23 (40) (158) (55)
Adj. profit 3,664 2,544 2,731 6,460
Exceptional items 144 -- (185) (113)
Net profit 3,808 2,544 2,546 6,347
yoy growth (%) 49.70 (0.10) (60) (0.40)
NPM 32.80 28.80 39.40 51.40
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 6,032 4,288 4,269 9,861
Depreciation (257) (197) (218) (173)
Tax paid (2,373) (1,704) (1,380) (3,346)
Working capital (16,523) (17,088) (5,479) 5,479
Other operating items -- -- -- --
Operating cashflow (13,121) (14,701) (2,808) 11,821
Capital expenditure 1,568 (229) (783) 783
Free cash flow (11,553) (14,929) (3,591) 12,604
Equity raised 48,695 50,505 62,469 57,697
Investments 412 393 273 (273)
Debt financing/disposal 500 -- 1,497 1,497
Dividends paid 1,360 1,313 4,361 3,390
Other items -- -- -- --
Net in cash 39,415 37,282 65,009 74,915
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 306 316 316 396
Preference capital -- -- -- --
Reserves 25,738 24,101 22,266 28,784
Net worth 26,044 24,417 22,582 29,180
Minority interest
Debt 364 500 -- 1,497
Deferred tax liabilities (net) 251 230 134 129
Total liabilities 26,673 25,162 22,732 30,823
Fixed assets 17,331 16,002 13,951 11,806
Intangible assets
Investments 859 673 612 592
Deferred tax asset (net) 834 615 587 392
Net working capital 3,030 2,411 2,261 3,227
Inventories 666 572 540 622
Inventory Days -- 18 22.30 35.20
Sundry debtors 1,425 1,473 1,044 796
Debtor days -- 46.30 43.10 45
Other current assets 4,408 4,125 3,863 3,871
Sundry creditors (695) (852) (971) (789)
Creditor days -- 26.80 40.10 44.60
Other current liabilities (2,774) (2,907) (2,215) (1,273)
Cash 4,619 5,461 5,321 14,806
Total assets 26,673 25,162 22,732 30,823
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Dec-2009 Dec-2008 - -
Gross Sales 8,509 4,256 5,628 -- --
Excise Duty -- -- -- -- --
Net Sales 8,509 4,256 5,628 -- --
Other Operating Income -- -- -- -- --
Other Income 393 616 658 -- --
Total Income 8,902 4,872 6,286 -- --
Total Expenditure ** 3,676 1,216 1,213 -- --
PBIDT 5,227 3,656 5,073 -- --
Interest 30.10 -- -- -- --
PBDT 5,197 3,656 5,073 -- --
Depreciation 199 48.70 50.10 -- --
Minority Interest Before NP -- -- -- -- --
Tax 2,022 1,216 1,702 -- --
Deferred Tax (210) 10.20 4.99 -- --
Reported Profit After Tax 3,185 2,382 3,309 -- --
Minority Interest After NP (0.60) (0.10) -- -- --
Net Profit after Minority Interest 3,170 2,382 3,309 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 3,170 2,382 3,309 -- --
EPS (Unit Curr.) 10.40 6.01 83.50 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 306 396 396 -- --
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(%) 61.40 85.90 90.10 -- --
PBDTM(%) 61.10 85.90 90.10 -- --
PATM(%) 37.40 56 58.80 -- --