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 (33) 25.80 (11) 0.08
Op profit growth (2,377) (119) (146) (25)
EBIT growth (214) 256 (75) (12)
Net profit growth 7,622 (80) (215) 33.60
Profitability ratios (%)        
OPM (7.20) 0.21 (1.40) 2.68
EBIT margin (6.50) 3.84 1.36 4.75
Net profit margin (33) (0.30) (1.80) 1.40
RoCE (6.20) 5.05 1.38 5.18
RoNW (25) (0.20) (0.90) 0.81
RoA (8) (0.10) (0.50) 0.38
Per share ratios ()        
EPS -- -- -- 0.68
Dividend per share -- -- -- --
Cash EPS (12) (0.20) (0.90) 0.44
Book value per share 7.23 16.20 20.10 21
Valuation ratios        
P/E -- -- -- 70.90
P/CEPS (2.90) (136) (24) 111
P/B 4.98 1.69 1.04 2.29
EV/EBIDTA (32) 23 63.60 27
Payout (%)        
Dividend payout -- -- -- --
Tax payout 42.80 (245) 15.50 (2.50)
Liquidity ratios        
Debtor days 186 149 126 67.80
Inventory days 7.20 1.03 3.10 3.86
Creditor days (16) (53) (62) (9.40)
Leverage ratios        
Interest coverage 1 (1.10) (0.50) (1.40)
Net debt / equity 3.48 1.18 1.03 0.82
Net debt / op. profit (9.90) 171 (36) 13.30
Cost breakup ()        
Material costs (91) (90) (84) (74)
Employee costs (0.80) (1) (1.20) (1.40)
Other costs (15) (8.60) (16) (22)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 417 621 493 555
yoy growth (%) (33) 25.80 (11) 0.08
Raw materials (380) (560) (413) (408)
As % of sales 90.90 90.20 83.70 73.60
Employee costs (3.40) (6) (6) (7.70)
As % of sales 0.83 0.97 1.22 1.39
Other costs (65) (54) (81) (124)
As % of sales 15.50 8.65 16.50 22.40
Operating profit (30) 1.32 (6.80) 14.90
OPM (7.20) 0.21 (1.40) 2.68
Depreciation (4.50) (0.60) (1.20) (2.80)
Interest expense (27) (23) (14) (18)
Other income 7.37 23.10 14.70 14.30
Profit before tax (54) 1.25 (7.70) 7.99
Taxes (23) (3.10) (1.20) (0.20)
Tax rate 42.80 (245) 15.50 (2.50)
Minorities and other -- -- -- --
Adj. profit (77) (1.80) (8.90) 7.78
Exceptional items (63) -- -- --
Net profit (140) (1.80) (8.90) 7.78
yoy growth (%) 7,622 (80) (215) 33.60
NPM (33) (0.30) (1.80) 1.40
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (54) 1.25 (7.70) 7.99
Depreciation (4.50) (0.60) (1.20) (2.80)
Tax paid (23) (3.10) (1.20) (0.20)
Working capital (113) (67) 34.10 (34)
Other operating items -- -- -- --
Operating cashflow (194) (69) 23.90 (29)
Capital expenditure 88.60 (105) 5.46 (5.50)
Free cash flow (106) (174) 29.40 (35)
Equity raised 221 209 258 234
Investments (62) -- 0.16 (0.20)
Debt financing/disposal 36.40 (44) 25 (14)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 89.80 (8.90) 313 185
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 118 118 118 114
Preference capital -- -- -- --
Reserves (33) 73.60 119 126
Net worth 85.20 192 237 240
Minority interest
Debt 320 255 259 234
Deferred tax liabilities (net) 25.80 1.29 0.11 0.01
Total liabilities 431 448 496 474
Fixed assets 243 150 196 199
Intangible assets
Investments 58.60 121 121 121
Deferred tax asset (net) 3.36 0.10 0.10 0.23
Net working capital 103 147 165 119
Inventories 13.70 2.73 0.76 7.62
Inventory Days 12 1.61 0.56 5.01
Sundry debtors 217 208 298 42
Debtor days 189 122 220 27.60
Other current assets 85.60 188 183 319
Sundry creditors (13) (26) (153) (18)
Creditor days 11.10 15.40 113 11.90
Other current liabilities (201) (226) (164) (232)
Cash 23.50 30.20 13.30 35.60
Total assets 431 448 496 474
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 518 417 621 493 555
Excise Duty -- -- -- -- --
Net Sales 518 417 621 493 555
Other Operating Income -- -- -- -- --
Other Income 38.90 7.37 23.10 14.70 14.30
Total Income 557 425 644 508 569
Total Expenditure ** 719 510 619 500 540
PBIDT (161) (85) 24.40 7.89 29.20
Interest 33.40 27 22.60 14.40 18.40
PBDT (195) (112) 1.83 (6.50) 10.80
Depreciation 6.74 4.45 0.57 1.19 2.81
Minority Interest Before NP -- -- -- -- --
Tax 3.14 1.83 1.89 0.97 0.20
Deferred Tax 8.55 21.30 1.17 0.23 --
Reported Profit After Tax (213) (140) (1.80) (8.90) 7.78
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (213) (140) (1.80) (8.90) 7.78
Extra-ordinary Items -- (50) -- -- --
Adjusted Profit After Extra-ordinary item (213) (90) (1.80) (8.90) 7.78
EPS (Unit Curr.) (18) (12) (0.20) (0.80) 0.69
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 118 118 118 118 114
Public Shareholding (Number) -- -- -- -- 32,750,840
Public Shareholding (%) -- -- -- -- 26.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 89,379,310
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 73.20
PBIDTM(%) (31) (20) 3.93 1.60 5.25
PBDTM(%) (38) (27) 0.29 (1.30) 1.94
PATM(%) (41) (33) (0.30) (1.80) 1.40