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 17.90 7.50 0.69 10.30
Op profit growth 44.10 5.68 (10) 19.30
EBIT growth 61.80 13.10 (15) 37
Net profit growth 75.60 23 (21) 58
Profitability ratios (%)        
OPM 19.70 16.10 16.40 18.40
EBIT margin 17.50 12.70 12.10 14.40
Net profit margin 10.60 7.12 6.22 7.94
RoCE 24.40 15.20 13.50 16.70
RoNW 6.65 4.43 3.94 5.62
RoA 3.70 2.12 1.73 2.30
Per share ratios ()        
EPS 9.59 5.21 4.14 5.24
Dividend per share 2.60 1.40 1.40 1.50
Cash EPS 6.16 1.99 1.04 2.29
Book value per share 39 31.40 28.80 26.20
Valuation ratios        
P/E 16 20.70 29.70 25.20
P/CEPS 24.80 54.20 119 57.70
P/B 3.93 3.44 4.27 5.03
EV/EBIDTA 9.26 10.40 13 12.40
Payout (%)        
Dividend payout 18 30.70 41.40 32.90
Tax payout (31) (30) (32) (31)
Liquidity ratios        
Debtor days 91.20 106 115 105
Inventory days 70.50 79.70 83.50 84.20
Creditor days (56) (57) (58) (55)
Leverage ratios        
Interest coverage (11) (5.40) (4.60) (5.20)
Net debt / equity 0.50 0.83 1 1.18
Net debt / op. profit 1.11 2.17 2.52 2.43
Cost breakup ()        
Material costs (38) (37) (38) (38)
Employee costs (17) (18) (19) (17)
Other costs (25) (28) (26) (27)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 855 726 675 670
yoy growth (%) 17.90 7.50 0.69 10.30
Raw materials (329) (272) (260) (252)
As % of sales 38.40 37.50 38.50 37.50
Employee costs (145) (132) (128) (112)
As % of sales 17 18.10 19 16.70
Other costs (213) (205) (176) (184)
As % of sales 24.90 28.30 26.10 27.40
Operating profit 168 117 110 123
OPM 19.70 16.10 16.40 18.40
Depreciation (31) (32) (32) (31)
Interest expense (14) (17) (18) (18)
Other income 12.20 7.95 3.16 4.49
Profit before tax 135 75.30 63.90 78
Taxes (42) (22) (21) (24)
Tax rate (31) (30) (32) (31)
Minorities and other (2.20) (1.40) (1.20) (0.50)
Adj. profit 90.70 51.60 42 53.20
Exceptional items -- -- -- --
Net profit 90.70 51.70 42 53.20
yoy growth (%) 75.60 23 (21) 58
NPM 10.60 7.12 6.22 7.94
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 135 75.30 63.90 78
Depreciation (31) (32) (32) (31)
Tax paid (42) (22) (21) (24)
Working capital 155 67.30 113 54.50
Other operating items -- -- -- --
Operating cashflow 217 88.10 124 77.10
Capital expenditure 240 120 107 30.50
Free cash flow 457 208 232 108
Equity raised 469 461 411 396
Investments 14.30 6.05 -- --
Debt financing/disposal 200 167 211 273
Dividends paid 13.60 13.30 14.30 14.50
Other items -- -- -- --
Net in cash 1,154 855 868 791
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 19.40 19.40 19.40 19.40
Preference capital -- -- -- --
Reserves 451 359 285 260
Net worth 471 378 304 279
Minority interest
Debt 280 216 275 311
Deferred tax liabilities (net) 29.50 20.90 19.10 17.80
Total liabilities 789 623 604 612
Fixed assets 337 274 256 264
Intangible assets
Investments 12.70 14.40 6.12 0.06
Deferred tax asset (net) 17.20 15.10 15.50 6.02
Net working capital 391 290 304 309
Inventories 268 158 172 145
Inventory Days -- 67.50 86.70 78.30
Sundry debtors 215 233 194 226
Debtor days -- 99.60 97.40 122
Other current assets 83.60 79.90 73 64.90
Sundry creditors (118) (111) (99) (91)
Creditor days -- 47.50 50 49.30
Other current liabilities (58) (70) (36) (35)
Cash 31.30 28.80 22.50 32
Total assets 789 623 604 612
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Sep-2019 Jun-2019 Mar-2019 Dec-2018
Gross Sales 183 193 212 218 247
Excise Duty -- -- -- -- --
Net Sales 183 193 212 218 247
Other Operating Income -- -- -- -- --
Other Income 6.15 3.67 1.55 1.47 1.39
Total Income 189 197 214 219 248
Total Expenditure ** 163 172 182 187 206
PBIDT 26 24.20 31.60 32 42.50
Interest 5.84 5.23 4.60 4.75 3.29
PBDT 20.10 19 27 27.20 39.20
Depreciation 6.93 9.74 9.47 8.81 8.70
Minority Interest Before NP -- -- -- -- --
Tax (0.70) 2.39 4.93 2.46 6.73
Deferred Tax 3.41 0.39 0.79 4.51 (1)
Reported Profit After Tax 10.50 6.43 11.80 11.40 24.80
Minority Interest After NP 0.14 -- -- -- 0.55
Net Profit after Minority Interest 10.40 6.43 11.80 11.40 24.20
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 10.40 6.43 11.80 11.40 24.20
EPS (Unit Curr.) 1.07 0.63 1.18 1.18 2.50
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- 130 --
Equity 19.40 19.40 19.40 19.40 19.40
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(%) 14.20 12.50 14.90 14.70 17.20
PBDTM(%) 11 9.82 12.70 12.50 15.90
PATM(%) 5.75 3.33 5.57 5.25 10