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 58.60 (24) (62) 69.10
Op profit growth 14.40 514 (118) 71.30
EBIT growth 2.95 78.90 (794) (46)
Net profit growth 31.60 (1.90) 129 716
Profitability ratios (%)        
OPM (17) (24) (2.90) 6.25
EBIT margin (36) (56) (24) 1.32
Net profit margin (56) (68) (53) (8.90)
RoCE (12) (11) (5.40) 0.64
RoNW (353) (30) (15) (4.20)
RoA (4.80) (3.30) (3) (1.10)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (28) (23) (23) (12)
Book value per share (8.10) 11 15.20 38
Valuation ratios        
P/E -- -- -- --
P/CEPS (0.10) (0.20) (0.40) (1.80)
P/B (0.10) 10.10 0.53 0.60
EV/EBIDTA (16) (19) (336) 19.40
Payout (%)        
Dividend payout -- -- -- --
Tax payout (20) (39) (29) (33)
Liquidity ratios        
Debtor days 14.90 24.10 22.90 10.30
Inventory days 30.80 67 77.40 34.30
Creditor days (47) (47) (42) (16)
Leverage ratios        
Interest coverage 1.05 1.22 0.52 (0.10)
Net debt / equity (11) 8.18 6.14 2.35
Net debt / op. profit (14) (17) (106) 18.30
Cost breakup ()        
Material costs (82) (78) (75) (87)
Employee costs (4.60) (7.60) (5.80) (2.20)
Other costs (31) (38) (23) (4.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 484 305 400 1,044
yoy growth (%) 58.60 (24) (62) 69.10
Raw materials (397) (240) (298) (905)
As % of sales 82 78.50 74.50 86.70
Employee costs (22) (23) (23) (23)
As % of sales 4.59 7.63 5.78 2.24
Other costs (148) (115) (91) (50)
As % of sales 30.50 37.60 22.60 4.81
Operating profit (83) (72) (12) 65.30
OPM (17) (24) (2.90) 6.25
Depreciation (98) (103) (92) (62)
Interest expense (168) (140) (184) (133)
Other income 5.03 3.95 7.76 10.40
Profit before tax (344) (311) (280) (120)
Taxes 70.40 121 81.60 39.30
Tax rate (20) (39) (29) (33)
Minorities and other 0.05 0.07 0.06 0.09
Adj. profit (273) (190) (198) (80)
Exceptional items -- (18) (13) (12)
Net profit (273) (208) (212) (93)
yoy growth (%) 31.60 (1.90) 129 716
NPM (56) (68) (53) (8.90)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (344) (311) (280) (120)
Depreciation (98) (103) (92) (62)
Tax paid 70.40 121 81.60 39.30
Working capital (1,270) (236) (310) --
Other operating items -- -- -- --
Operating cashflow (1,641) (528) (600) (142)
Capital expenditure 1,560 1,569 610 --
Free cash flow (81) 1,040 9.35 (142)
Equity raised 659 837 885 979
Investments -- 0.23 0.21 --
Debt financing/disposal (322) (304) (58) 571
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 256 1,574 837 1,407
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 13.40 13.40 13.40 13.40
Preference capital 157 139 -- 53
Reserves (279) (5.80) 190 443
Net worth (108) 147 204 510
Minority interest
Debt 1,209 1,226 1,281 1,337
Deferred tax liabilities (net) 181 167 154 29.80
Total liabilities 1,282 1,541 1,639 1,877
Fixed assets 1,797 1,882 2,000 2,034
Intangible assets
Investments 0.01 0.24 0.22 0.22
Deferred tax asset (net) 492 408 273 70.30
Net working capital (1,014) (775) (664) (369)
Inventories 44.10 37.70 74.40 95.30
Inventory Days 33.30 45 67.90 33.30
Sundry debtors 17.40 22.20 18.20 31.90
Debtor days 13.10 26.50 16.60 11.20
Other current assets 102 146 125 208
Sundry creditors (95) (52) (46) (49)
Creditor days 71.70 61.80 41.90 17.10
Other current liabilities (1,082) (929) (835) (655)
Cash 6.88 25.30 29.60 142
Total assets 1,282 1,541 1,639 1,877
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 471 414 274 356 1,044
Excise Duty -- -- -- -- --
Net Sales 471 414 274 356 1,044
Other Operating Income -- -- -- 11.80 10.40
Other Income 49.40 5.03 3.95 7.76 --
Total Income 520 419 278 376 1,054
Total Expenditure ** 515 497 364 393 991
PBIDT 5.01 (78) (86) (17) 63.30
Interest 215 168 140 184 134
PBDT (210) (245) (226) (202) (70)
Depreciation 91.50 98.30 103 91.60 61.90
Minority Interest Before NP -- -- -- -- --
Tax (93) (70) (121) (82) (39)
Deferred Tax -- -- -- -- --
Reported Profit After Tax (208) (273) (208) (212) (93)
Minority Interest After NP -- -- -- -- (0.10)
Net Profit after Minority Interest (208) (273) (208) (212) (93)
Extra-ordinary Items 48 -- (18) (13) (12)
Adjusted Profit After Extra-ordinary item (256) (273) (190) (198) (80)
EPS (Unit Curr.) (16) (20) (15) (16) (6.90)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13.40 13.40 13.40 13.40 13.40
Public Shareholding (Number) -- -- -- -- 33,536,000
Public Shareholding (%) -- -- -- -- 25
Pledged/Encumbered - No. of Shares -- -- -- -- 40,243,000
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 40
Pledged/Encumbered - % in Total Equity -- -- -- -- 30
Non Encumbered - No. of Shares -- -- -- -- 60,364,000
Non Encumbered - % in Total Promoters Holding -- -- -- -- 60
Non Encumbered - % in Total Equity -- -- -- -- 45
PBIDTM(%) 1.06 (19) (31) (4.90) 6.07
PBDTM(%) (45) (59) (83) (57) (6.70)
PATM(%) (44) (66) (76) (59) (8.90)