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 (6) 28.50 (13) (18)
Op profit growth (5.80) 39.30 (19) 17.20
EBIT growth 23.20 157 (48) 48
Net profit growth (22) (72) 44.40 24.20
Profitability ratios (%)        
OPM 72.30 72.10 66.50 71.30
EBIT margin 49.40 37.70 18.80 31.30
Net profit margin (20) (25) (114) (69)
RoCE 7.14 5.29 1.90 3.32
RoNW (3.20) (3.50) (11) (6.20)
RoA (0.70) (0.90) (2.90) (1.80)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (2.60) (3.10) (6.60) (6.60)
Book value per share 7.08 8.04 10 14.50
Valuation ratios        
P/E -- -- -- --
P/CEPS (3.40) (3.10) (1.80) (2.20)
P/B 1.28 1.21 1.18 1.01
EV/EBIDTA 7.60 9.54 13.90 12
Payout (%)        
Dividend payout -- -- -- --
Tax payout 5.59 3.34 (0.80) (1)
Liquidity ratios        
Debtor days 109 106 120 104
Inventory days 9.19 13.70 19.20 17.20
Creditor days (205) (284) (355) (345)
Leverage ratios        
Interest coverage (0.80) (0.60) (0.20) (0.40)
Net debt / equity 3.01 3.27 2.75 2.60
Net debt / op. profit 6.20 7.10 10.40 8.86
Cost breakup ()        
Material costs -- -- -- --
Employee costs (3.80) (3.70) (4.60) (3.60)
Other costs (24) (24) (29) (25)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 357 380 296 340
yoy growth (%) (6) 28.50 (13) (18)
Raw materials -- -- -- --
As % of sales -- -- -- 0.01
Employee costs (14) (14) (14) (12)
As % of sales 3.78 3.70 4.58 3.64
Other costs (85) (92) (85) (85)
As % of sales 23.90 24.20 28.90 25
Operating profit 258 274 197 242
OPM 72.30 72.10 66.50 71.30
Depreciation (124) (137) (153) (143)
Interest expense (211) (225) (225) (262)
Other income 41.70 5.55 12.30 6.40
Profit before tax (35) (82) (169) (156)
Taxes (2) (2.70) 1.32 1.61
Tax rate 5.59 3.34 (0.80) (1)
Minorities and other (36) (10) (169) (79)
Adj. profit (73) (94) (337) (233)
Exceptional items -- -- -- --
Net profit (73) (94) (337) (233)
yoy growth (%) (22) (72) 44.40 24.20
NPM (20) (25) (114) (69)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (35) (82) (169) (156)
Depreciation (124) (137) (153) (143)
Tax paid (2) (2.70) 1.32 1.61
Working capital 117 772 136 (100)
Other operating items -- -- -- --
Operating cashflow (44) 551 (186) (397)
Capital expenditure 1,296 746 523 117
Free cash flow 1,252 1,297 337 (280)
Equity raised 926 941 1,383 979
Investments (293) -- 0.29 --
Debt financing/disposal 975 883 1,132 666
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 2,861 3,121 2,852 1,365
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 751 740 740 568
Preference capital -- -- -- --
Reserves (219) (145) 1.43 258
Net worth 532 595 741 826
Minority interest
Debt 1,617 1,960 2,059 2,158
Deferred tax liabilities (net) 197 22.50 24.80 41.80
Total liabilities 2,352 2,580 2,829 3,034
Fixed assets 1,887 2,351 2,552 2,861
Intangible assets
Investments -- 0.03 0.58 0.29
Deferred tax asset (net) 197 22.50 23.30 38.30
Net working capital 250 193 232 124
Inventories 2.72 15.30 13.40 17.80
Inventory Days 2.78 14.70 16.50 19.10
Sundry debtors 96.50 117 104 91.30
Debtor days 98.60 112 128 98.10
Other current assets 368 342 342 284
Sundry creditors (38) (73) (92) (101)
Creditor days 39 70.10 113 108
Other current liabilities (179) (209) (136) (168)
Cash 17.50 14 21.30 10.30
Total assets 2,352 2,580 2,829 3,034
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2018 Jun-2018 Mar-2018 Dec-2017 Sep-2017
Gross Sales 146 94.30 34.30 56.10 139
Excise Duty -- -- -- -- --
Net Sales 146 94.30 34.30 56.10 139
Other Operating Income -- -- -- -- --
Other Income 3.34 5.12 9.91 2.16 23.80
Total Income 150 99.40 44.20 58.30 163
Total Expenditure ** 29.50 25 36.30 24.50 34.30
PBIDT 120 74.40 7.91 33.80 129
Interest 54.50 48.70 50 53.40 53.50
PBDT 65.80 25.70 (42) (20) 75.40
Depreciation 30.30 28.50 29.50 30.90 31.90
Minority Interest Before NP -- -- -- -- --
Tax -- 0.15 1.37 0.60 --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 35.50 (3) (73) (51) 43.50
Minority Interest After NP (0.80) 0.26 3.77 (0.40) (1)
Net Profit after Minority Interest 36.30 (3.30) (77) (51) 44.50
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 36.30 (3.30) (77) (51) 44.50
EPS (Unit Curr.) 0.48 -- (1) (0.70) 0.59
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 751 751 751 740 740
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(%) 82.10 78.90 23.10 60.20 92.50
PBDTM(%) 44.90 27.20 (123) (35) 54.10
PATM(%) 24.20 (3.20) (213) (91) 31.20