Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2010 Mar-2009 - -
Equity capital 19.30 19.30 -- --
Preference capital 1 1 -- --
Reserves 756 633 -- --
Net worth 777 653 -- --
Minority interest
Debt 516 466 -- --
Deferred tax liabilities (net) 131 67.80 -- --
Total liabilities 1,424 1,187 -- --
Fixed assets 1,173 1,044 -- --
Intangible assets
Investments 47.10 9.17 -- --
Deferred tax asset (net) 21.10 17.60 -- --
Net working capital 136 82.40 -- --
Inventories 150 110 -- --
Inventory Days -- -- -- --
Sundry debtors 184 142 -- --
Debtor days -- -- -- --
Other current assets 117 103 -- --
Sundry creditors (187) (158) -- --
Creditor days -- -- -- --
Other current liabilities (128) (115) -- --
Cash 46.70 33.80 -- --
Total assets 1,424 1,187 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2010 Mar-2009 Mar-2008 Mar-2007 Mar-2006
Gross Sales 1,769 1,696 1,586 1,360 1,114
Excise Duty 149 188 205 169 159
Net Sales 1,620 1,508 1,381 1,191 955
Other Operating Income 8.17 16.70 14.70 -- --
Other Income 6.42 6.45 4.21 15.10 15.70
Total Income 1,634 1,532 1,400 1,206 971
Total Expenditure ** 1,312 1,164 1,037 945 851
PBIDT 322 368 362 261 120
Interest 34.50 20.70 29.40 46 55.30
PBDT 287 347 333 215 64.60
Depreciation 55 34.70 33.90 32.90 33.20
Minority Interest Before NP -- -- -- -- --
Tax 14.70 104 100 (1.70) 1.90
Deferred Tax 60.10 4.72 7.10 63.80 5.39
Reported Profit After Tax 158 202 191 119 22.60
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 158 202 191 119 22.60
Extra-ordinary Items -- (32) -- -- 5.08
Adjusted Profit After Extra-ordinary item 158 234 191 119 17.50
EPS (Unit Curr.) 8.17 10.50 11.10 80.30 13.40
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 150 114 100 --
Equity 19.30 19.30 19.30 14.80 14.80
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(%) 19.90 24.40 26.20 21.90 12.60
PBDTM(%) 17.70 23 24.10 18.10 6.76
PATM(%) 9.73 13.40 13.80 10 2.36