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 2.71 (12) 4.98 17.10
Op profit growth (36) (12) (44) 49.40
EBIT growth (44) (17) (37) 32.30
Net profit growth (56) 6.02 (51) 43
Profitability ratios (%)        
OPM 3.66 5.87 5.84 10.90
EBIT margin 2.62 4.83 5.07 8.48
Net profit margin 1.08 2.52 2.09 4.47
RoCE 3.95 6.14 7.36 13.60
RoNW 0.67 1.56 1.53 3.31
RoA 0.41 0.80 0.76 1.79
Per share ratios ()        
EPS 1.43 3.25 3.06 5.90
Dividend per share 0.60 1.10 1.10 1.80
Cash EPS (1.10) 0.69 0.39 1.46
Book value per share 53.10 53 51.10 49.20
Valuation ratios        
P/E 51.20 25.20 12.70 9.54
P/CEPS (69) 118 99.90 38.40
P/B 1.38 1.54 0.76 1.14
EV/EBIDTA 16.40 13 9.20 5.47
Payout (%)        
Dividend payout -- -- -- 34.70
Tax payout (39) (28) (35) (35)
Liquidity ratios        
Debtor days 163 205 172 144
Inventory days 39.60 51.20 49.20 43
Creditor days (35) (35) (30) (31)
Leverage ratios        
Interest coverage (3.10) (3.60) (2.80) (5.40)
Net debt / equity 0.45 0.60 1.06 0.70
Net debt / op. profit 4.97 4.21 6.33 2.27
Cost breakup ()        
Material costs (44) (45) (45) (45)
Employee costs (7.90) (7.10) (6.10) (6.80)
Other costs (44) (42) (43) (37)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 7,292 7,099 8,099 7,715
yoy growth (%) 2.71 (12) 4.98 17.10
Raw materials (3,224) (3,198) (3,640) (3,480)
As % of sales 44.20 45 44.90 45.10
Employee costs (574) (504) (496) (528)
As % of sales 7.87 7.09 6.12 6.84
Other costs (3,227) (2,981) (3,490) (2,864)
As % of sales 44.30 42 43.10 37.10
Operating profit 267 417 473 844
OPM 3.66 5.87 5.84 10.90
Depreciation (137) (141) (148) (264)
Interest expense (63) (94) (145) (122)
Other income 61.30 67 85.10 74.50
Profit before tax 128 249 265 532
Taxes (49) (69) (93) (188)
Tax rate (39) (28) (35) (35)
Minorities and other -- -- -- --
Adj. profit 78.90 179 173 345
Exceptional items (0.10) -- -- --
Net profit 78.80 179 169 345
yoy growth (%) (56) 6.02 (51) 43
NPM 1.08 2.52 2.09 4.47
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 128 249 265 532
Depreciation (137) (141) (148) (264)
Tax paid (49) (69) (93) (188)
Working capital 1,205 1,210 1,619 510
Other operating items -- -- -- --
Operating cashflow 1,147 1,248 1,644 591
Capital expenditure (918) (1,666) (2,093) 46.70
Free cash flow 229 (418) (449) 638
Equity raised 3,758 3,812 3,890 3,858
Investments 62.30 44.80 48.20 --
Debt financing/disposal 1,075 2,268 2,498 1,297
Dividends paid -- -- -- 99.30
Other items -- -- -- --
Net in cash 5,124 5,706 5,987 5,891
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 552 552 552 552
Preference capital -- -- -- --
Reserves 2,478 2,378 2,373 2,265
Net worth 3,030 2,930 2,925 2,817
Minority interest
Debt 3,462 1,331 1,769 2,997
Deferred tax liabilities (net) 426 378 329 327
Total liabilities 6,918 4,638 5,023 6,141
Fixed assets 2,226 2,062 1,654 1,657
Intangible assets
Investments 81.30 62.40 44.90 48.60
Deferred tax asset (net) 146 158 110 111
Net working capital 4,460 2,350 3,201 4,321
Inventories 1,506 766 817 1,174
Inventory Days -- 38.40 42 52.90
Sundry debtors 4,550 2,860 3,642 4,328
Debtor days -- 143 187 195
Other current assets 575 591 389 461
Sundry creditors (1,206) (713) (637) (630)
Creditor days -- 35.70 32.80 28.40
Other current liabilities (965) (1,154) (1,009) (1,012)
Cash 4.86 5.96 13 3.15
Total assets 6,918 4,638 5,023 6,141
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 2,457 2,409 2,267 2,354 2,321
Excise Duty -- -- -- -- --
Net Sales 2,457 2,409 2,267 2,354 2,321
Other Operating Income -- -- -- -- --
Other Income 26.40 24.80 54.10 20.40 16.10
Total Income 2,483 2,434 2,321 2,374 2,338
Total Expenditure ** 2,411 2,323 2,142 2,230 2,227
PBIDT 72.50 112 179 144 111
Interest 54.70 62 57.80 26.70 37.60
PBDT 17.70 49.70 121 118 73.10
Depreciation 41.20 38.60 39.80 39.80 38.50
Minority Interest Before NP -- -- -- -- --
Tax 0.79 2.68 15.40 23.90 (18)
Deferred Tax (2.60) 0.37 18.90 7.79 35.70
Reported Profit After Tax (22) 7.98 47.20 46.10 16.60
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (22) 7.98 47.20 46.10 16.60
Extra-ordinary Items -- -- 13.60 -- --
Adjusted Profit After Extra-ordinary item (22) 7.98 33.60 46.10 16.60
EPS (Unit Curr.) (0.40) 0.14 0.86 0.84 0.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 552 552 552 552 552
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(%) 2.95 4.63 7.89 6.13 4.77
PBDTM(%) 0.72 2.06 5.34 5 3.15
PATM(%) (0.90) 0.33 2.08 1.96 0.72