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 (53) (48) (30) (12)
Op profit growth (18) (0.50) 283 (166)
EBIT growth (18) 10.20 400 (140)
Net profit growth (11) (1.90) 165 1,326
Profitability ratios (%)        
OPM (101) (58) (31) (5.50)
EBIT margin (102) (59) (28) (3.90)
Net profit margin (136) (73) (39) (10)
RoCE (38) (29) (18) (2.80)
RoNW (38) (19) (12) (3.50)
RoA (13) (8.80) (6.20) (1.80)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (7.60) (8.60) (18) (7.40)
Book value per share 1.20 8.58 26.60 43.20
Valuation ratios        
P/E -- -- -- --
P/CEPS (0.60) (0.50) (0.30) (0.70)
P/B 3.45 0.47 0.18 0.11
EV/EBIDTA (2.40) (2.20) (2.80) (26)
Payout (%)        
Dividend payout -- -- -- --
Tax payout 1.48 1.09 (0.30) (0.50)
Liquidity ratios        
Debtor days 221 140 144 154
Inventory days 316 364 258 185
Creditor days (46) (33) (31) (36)
Leverage ratios        
Interest coverage 7.17 4.14 2.42 0.48
Net debt / equity 7.32 1.16 1.07 0.87
Net debt / op. profit (1.60) (1.50) (2.10) (11)
Cost breakup ()        
Material costs (151) (134) (115) (93)
Employee costs (5.30) (2.40) (1.80) (1.60)
Other costs (44) (22) (14) (11)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 127 268 511 734
yoy growth (%) (53) (48) (30) (12)
Raw materials (192) (358) (588) (682)
As % of sales 151 134 115 92.80
Employee costs (6.70) (6.40) (9.20) (12)
As % of sales 5.27 2.40 1.81 1.63
Other costs (56) (59) (69) (81)
As % of sales 44 21.90 13.50 11.10
Operating profit (128) (155) (156) (41)
OPM (101) (58) (31) (5.50)
Depreciation (3.70) (5.60) (6.80) (9.60)
Interest expense (18) (38) (59) (60)
Other income 2.33 3.48 20.10 21.80
Profit before tax (147) (195) (201) (88)
Taxes (2.20) (2.10) 0.70 0.45
Tax rate 1.48 1.09 (0.30) (0.50)
Minorities and other 3.93 2.39 2.19 2.45
Adj. profit (145) (195) (199) (85)
Exceptional items (27) -- -- 10.40
Net profit (173) (195) (199) (75)
yoy growth (%) (11) (1.90) 165 1,326
NPM (136) (73) (39) (10)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (147) (195) (201) (88)
Depreciation (3.70) (5.60) (6.80) (9.60)
Tax paid (2.20) (2.10) 0.70 0.45
Working capital (496) (440) (218) (90)
Other operating items -- -- -- --
Operating cashflow (649) (643) (425) (187)
Capital expenditure (676) (77) (89) 0.32
Free cash flow (1,325) (720) (514) (187)
Equity raised 1,177 926 1,053 1,117
Investments (114) (4.80) (13) (2.10)
Debt financing/disposal 201 80.50 11.40 287
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (61) 282 538 1,215
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 23.30 23.30 11.40 11.40
Preference capital -- -- -- --
Reserves 4.77 177 293 483
Net worth 28.10 200 304 495
Minority interest
Debt 216 252 352 466
Deferred tax liabilities (net) -- -- -- --
Total liabilities 236 448 653 956
Fixed assets 59.10 64.80 52.50 69.50
Intangible assets
Investments 50 50.40 55.70 44.80
Deferred tax asset (net) 14.20 16.10 13.10 11.40
Net working capital 102 297 507 797
Inventories 17.40 202 332 391
Inventory Days 50.20 276 237 194
Sundry debtors 69.10 84.60 121 281
Debtor days 199 115 86.70 140
Other current assets 50.20 64.10 111 214
Sundry creditors (26) (37) (39) (72)
Creditor days 76 50.70 28.10 36
Other current liabilities (7.80) (17) (18) (16)
Cash 9.75 19.30 25.50 33.50
Total assets 236 448 653 956
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 - - - -
Gross Sales 10.30 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 10.30 -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.13 -- -- -- --
Total Income 10.40 -- -- -- --
Total Expenditure ** 12.10 -- -- -- --
PBIDT (1.70) -- -- -- --
Interest 10.20 -- -- -- --
PBDT (12) -- -- -- --
Depreciation 0.34 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (12) -- -- -- --
Minority Interest After NP (0.20) -- -- -- --
Net Profit after Minority Interest (12) -- -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (12) -- -- -- --
EPS (Unit Curr.) (0.50) -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 23.30 -- -- -- --
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(%) (16) -- -- -- --
PBDTM(%) (115) -- -- -- --
PATM(%) (118) -- -- -- --