Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
Growth matrix (%)        
Revenue growth 51.30 -- -- --
Op profit growth 83.50 -- -- --
EBIT growth 104 -- -- --
Net profit growth 207 -- -- --
Profitability ratios (%)        
OPM 4.80 3.96 -- --
EBIT margin 4.37 3.23 -- --
Net profit margin 2.74 1.35 -- --
RoCE 16.40 -- -- --
RoNW 3.53 -- -- --
RoA 2.58 -- -- --
Per share ratios ()        
EPS 2.83 0.88 -- --
Dividend per share -- 0.20 -- --
Cash EPS 2.36 0.35 -- --
Book value per share 21.50 18.60 -- --
Valuation ratios        
P/E 62.40 68.80 -- --
P/CEPS 74.70 171 -- --
P/B 8.22 3.25 -- --
EV/EBIDTA 36.80 16.70 -- --
Payout (%)        
Dividend payout -- 24.80 -- --
Tax payout (29) (32) -- --
Liquidity ratios        
Debtor days 44.90 -- -- --
Inventory days 21.60 -- -- --
Creditor days (19) -- -- --
Leverage ratios        
Interest coverage (8.30) (2.60) -- --
Net debt / equity 0.31 (0.80) -- --
Net debt / op. profit 1.34 (5.30) -- --
Cost breakup ()        
Material costs (75) (67) -- --
Employee costs (15) (22) -- --
Other costs (5.80) (6.70) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 - -
Revenue 36.10 23.90 -- --
yoy growth (%) 51.30 -- -- --
Raw materials (27) (16) -- --
As % of sales 74.70 67.30 -- --
Employee costs (5.30) (5.30) -- --
As % of sales 14.80 22 -- --
Other costs (2.10) (1.60) -- --
As % of sales 5.77 6.75 -- --
Operating profit 1.73 0.94 -- --
OPM 4.80 3.96 -- --
Depreciation (0.20) (0.20) -- --
Interest expense (0.20) (0.30) -- --
Other income 0.01 0.03 -- --
Profit before tax 1.39 0.47 -- --
Taxes (0.40) (0.10) -- --
Tax rate (29) (32) -- --
Minorities and other -- -- -- --
Adj. profit 0.99 0.32 -- --
Exceptional items -- -- -- --
Net profit 0.99 0.32 -- --
yoy growth (%) 207 -- -- --
NPM 2.74 1.35 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 - -
Profit before tax 1.39 0.47 -- --
Depreciation (0.20) (0.20) -- --
Tax paid (0.40) (0.10) -- --
Working capital 1.69 -- -- --
Other operating items -- -- -- --
Operating cashflow 2.52 -- -- --
Capital expenditure -- -- -- --
Free cash flow 2.48 -- -- --
Equity raised 6.04 -- -- --
Investments -- -- -- --
Debt financing/disposal 0.55 -- -- --
Dividends paid -- 0.07 -- --
Other items -- -- -- --
Net in cash 9.07 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 -
Equity capital 3.49 3.49 3.49 --
Preference capital -- -- -- --
Reserves 5.28 4.01 3.02 --
Net worth 8.77 7.50 6.51 --
Minority interest
Debt 2.40 2.83 2.28 --
Deferred tax liabilities (net) -- 0.02 0.04 --
Total liabilities 11.20 10.40 8.83 --
Fixed assets 0.55 0.68 0.84 --
Intangible assets
Investments 0.16 0.16 0.16 --
Deferred tax asset (net) -- -- -- --
Net working capital 9.73 9 0.58 --
Inventories 1.93 2.58 1.70 --
Inventory Days -- 26.10 26 --
Sundry debtors 9.91 6.50 2.38 --
Debtor days -- 65.70 36.40 --
Other current assets 2.41 3.47 2.03 --
Sundry creditors (3.80) (2.90) (0.70) --
Creditor days -- 29.70 10.20 --
Other current liabilities (0.70) (0.60) (4.90) --
Cash 0.74 0.51 7.26 --
Total assets 11.20 10.40 8.84 --
Switch to
Consolidated
Standalone


Report not showing data
Open Demat Account