Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2013
Growth matrix (%)        
Revenue growth 4.65 3.46 7.30 17.90
Op profit growth (23) 31.40 (28) 85.10
EBIT growth (47) 42.60 (34) 94.40
Net profit growth (20) 41.60 354 (48,004)
Profitability ratios (%)        
OPM 13.70 18.50 14.60 21.80
EBIT margin 7.42 14.60 10.60 17.10
Net profit margin 27.10 35.70 26.10 6.15
RoCE 1.69 3.36 3.72 11.50
RoNW 1.87 2.56 3.40 3.57
RoA 1.55 2.06 2.29 1.04
Per share ratios ()        
EPS 24.50 48 12.30 29.60
Dividend per share 4 4 3 6
Cash EPS 112 169 110 (10)
Book value per share 2,175 2,022 1,832 226
Valuation ratios        
P/E 44.70 17.70 28.10 8.10
P/CEPS 9.74 5.03 3.13 (23)
P/B 0.50 0.42 0.19 1.06
EV/EBIDTA 16.20 11.20 8.50 5.30
Payout (%)        
Dividend payout -- -- 4.76 22.80
Tax payout 27.80 (6.60) (40) (36)
Liquidity ratios        
Debtor days 40.20 37.30 36.70 36.40
Inventory days 112 115 89.70 72.80
Creditor days (7.60) (8.60) (10) (22)
Leverage ratios        
Interest coverage (1.80) (2.80) (1.60) (2)
Net debt / equity 0.15 0.19 0.21 1.88
Net debt / op. profit 4.08 3.70 4.96 3.92
Cost breakup ()        
Material costs (56) (50) (49) (49)
Employee costs (12) (12) (12) (10)
Other costs (18) (20) (25) (20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2013
Revenue 426 407 393 367
yoy growth (%) 4.65 3.46 7.30 17.90
Raw materials (240) (204) (192) (178)
As % of sales 56.30 50 48.80 48.60
Employee costs (51) (48) (47) (37)
As % of sales 11.90 11.90 12 9.96
Other costs (77) (80) (97) (72)
As % of sales 18.10 19.60 24.60 19.60
Operating profit 58.20 75.40 57.40 80.10
OPM 13.70 18.50 14.60 21.80
Depreciation (33) (21) (22) (30)
Interest expense (18) (21) (27) (31)
Other income 6.23 5.07 6.06 12.50
Profit before tax 14.10 37.90 14.90 32
Taxes 3.91 (2.50) (5.90) (11)
Tax rate 27.80 (6.60) (40) (36)
Minorities and other 97.40 110 93.50 1.94
Adj. profit 115 145 103 22.60
Exceptional items -- -- -- --
Net profit 115 145 103 22.60
yoy growth (%) (20) 41.60 354 (48,004)
NPM 27.10 35.70 26.10 6.15
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2013
Profit before tax 14.10 37.90 14.90 32
Depreciation (33) (21) (22) (30)
Tax paid 3.91 (2.50) (5.90) (11)
Working capital 60.70 39.60 -- (40)
Other operating items -- -- -- --
Operating cashflow 45.90 53.80 (13) (49)
Capital expenditure 34.80 33.80 -- (34)
Free cash flow 80.70 87.70 (13) (83)
Equity raised 1,620 1,495 2,573 1,622
Investments 1,367 1,277 -- (1,277)
Debt financing/disposal (39) 146 183 356
Dividends paid -- -- 4.88 4.43
Other items -- -- -- --
Net in cash 3,029 3,005 2,748 623
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 7.36 7.36 7.36 7.33
Preference capital -- -- -- --
Reserves 1,694 1,594 1,481 1,335
Net worth 1,701 1,601 1,488 1,343
Minority interest
Debt 458 239 282 287
Deferred tax liabilities (net) 58.10 59 62.80 64.10
Total liabilities 2,218 1,899 1,833 1,694
Fixed assets 399 281 290 301
Intangible assets
Investments 1,504 1,406 1,318 1,210
Deferred tax asset (net) 35.40 34.50 31.50 27.20
Net working capital 276 175 190 154
Inventories 149 115 147 108
Inventory Days -- 98.50 132 101
Sundry debtors 62.10 50.50 43.40 39.90
Debtor days -- 43.20 38.90 37
Other current assets 116 40.10 38.30 39.30
Sundry creditors (19) (5.80) (9.60) (6)
Creditor days -- 4.99 8.57 5.60
Other current liabilities (31) (24) (29) (28)
Cash 3.68 1.91 3.11 2.33
Total assets 2,218 1,899 1,833 1,694
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Mar-2019 Sep-2018 - -
Gross Sales 188 210 196 -- --
Excise Duty -- -- -- -- --
Net Sales 188 210 196 -- --
Other Operating Income 2.89 2.78 3.58 -- --
Other Income 1.74 12.20 3.61 -- --
Total Income 193 225 203 -- --
Total Expenditure ** 164 198 163 -- --
PBIDT 28.80 27.50 40.20 -- --
Interest 12.90 11.90 10.10 -- --
PBDT 15.90 15.70 30.10 -- --
Depreciation 17.50 14.90 16.90 -- --
Minority Interest Before NP -- -- -- -- --
Tax -- (2.60) 2.84 -- --
Deferred Tax (0.20) 4.79 (6.70) -- --
Reported Profit After Tax (1.40) (1.40) 17 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 61 42.50 62 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 61 42.50 62 -- --
EPS (Unit Curr.) 83 57.70 84 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.38 7.36 -- -- --
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(%) 15.30 13.10 20.50 -- --
PBDTM(%) -- -- -- -- --
PATM(%) (0.80) (0.70) 8.67 -- --