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 5.70 16 12.30 12.90
Op profit growth (1) 5.26 13.10 5.11
EBIT growth (1.60) 5.29 7.95 4.84
Net profit growth 3.75 9.61 9.57 14.80
Profitability ratios (%)        
OPM 1.88 2.01 2.21 2.20
EBIT margin 1.84 1.97 2.17 2.26
Net profit margin 1.11 1.13 1.19 1.22
RoCE 15.40 15.20 15.20 16.90
RoNW 3.61 3.81 3.98 4.40
RoA 2.32 2.17 2.09 2.29
Per share ratios ()        
EPS 12.10 11.90 11.10 9.91
Dividend per share 2.40 4.30 2.10 1.90
Cash EPS 10.60 10.20 9.42 8.60
Book value per share 88.20 78.70 73.80 59.40
Valuation ratios        
P/E 12.10 9.26 10.30 13.30
P/CEPS 13.80 10.80 12.10 15.30
P/B 1.66 1.40 1.55 2.22
EV/EBIDTA 7.93 6.01 7.77 8.72
Payout (%)        
Dividend payout -- 17.20 -- 23.40
Tax payout (23) (27) (25) (26)
Liquidity ratios        
Debtor days 46.70 46.30 50.30 48.30
Inventory days 27.20 31.70 34.10 29.70
Creditor days (39) (39) (39) (36)
Leverage ratios        
Interest coverage (4.80) (5.20) (4.30) (4.50)
Net debt / equity 0.26 0.25 0.61 0.56
Net debt / op. profit 1.12 0.96 2.30 1.93
Cost breakup ()        
Material costs (94) (94) (94) (94)
Employee costs (1.50) (1.50) (1.50) (1.50)
Other costs (2.10) (2.10) (2.10) (2.10)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 43,459 41,115 35,442 31,559
yoy growth (%) 5.70 16 12.30 12.90
Raw materials (41,057) (38,798) (33,372) (29,733)
As % of sales 94.50 94.40 94.20 94.20
Employee costs (653) (627) (540) (468)
As % of sales 1.50 1.53 1.52 1.48
Other costs (933) (865) (747) (665)
As % of sales 2.15 2.10 2.11 2.11
Operating profit 816 825 784 693
OPM 1.88 2.01 2.21 2.20
Depreciation (57) (55) (47) (43)
Interest expense (168) (157) (180) (159)
Other income 39.10 41.40 34 63.50
Profit before tax 631 655 590 555
Taxes (146) (178) (146) (145)
Tax rate (23) (27) (25) (26)
Minorities and other (2.80) (13) (21) (24)
Adj. profit 482 464 424 387
Exceptional items -- -- -- --
Net profit 482 464 424 387
yoy growth (%) 3.75 9.61 9.57 14.80
NPM 1.11 1.13 1.19 1.22
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 631 655 590 555
Depreciation (57) (55) (47) (43)
Tax paid (146) (178) (146) (145)
Working capital 1,849 1,307 1,585 497
Other operating items -- -- -- --
Operating cashflow 2,276 1,729 1,982 865
Capital expenditure 285 182 24.40 43
Free cash flow 2,561 1,911 2,006 908
Equity raised 4,146 3,927 4,007 3,925
Investments 3.52 4.74 -- --
Debt financing/disposal 183 (183) 918 466
Dividends paid -- 80 -- 76
Other items -- -- -- --
Net in cash 6,894 5,739 6,932 5,375
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 77.80 80 80 80
Preference capital -- -- -- --
Reserves 3,828 3,451 3,068 2,869
Net worth 3,906 3,531 3,148 2,949
Minority interest
Debt 1,307 1,458 1,516 2,349
Deferred tax liabilities (net) 1.53 1.49 -- 1.19
Total liabilities 5,560 5,349 5,025 5,667
Fixed assets 492 490 477 512
Intangible assets
Investments 7.03 3.52 4.77 --
Deferred tax asset (net) 40.10 25.10 13.80 18.60
Net working capital 4,143 4,288 3,809 4,586
Inventories 3,859 3,107 3,375 3,768
Inventory Days -- 26.10 30 38.80
Sundry debtors 6,279 6,042 5,087 5,345
Debtor days -- 50.70 45.20 55
Other current assets 866 656 472 332
Sundry creditors (5,905) (4,765) (4,433) (4,209)
Creditor days -- 40 39.40 43.30
Other current liabilities (956) (751) (692) (650)
Cash 877 541 721 551
Total assets 5,560 5,349 5,025 5,667
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Sep-2018 Mar-2018 Sep-2017 Mar-2017
Gross Sales 25,213 21,323 22,191 19,411 21,756
Excise Duty -- -- -- -- --
Net Sales 25,213 21,323 22,191 19,411 21,756
Other Operating Income -- -- -- -- (0.50)
Other Income 25.50 37.70 22.50 16.60 27.10
Total Income 25,238 21,361 22,214 19,428 21,783
Total Expenditure ** 24,740 20,969 21,748 19,038 21,296
PBIDT 499 392 465 390 487
Interest 113 91.10 87.30 80.70 72.60
PBDT 386 301 378 309 414
Depreciation 31.50 31.80 28.90 28.10 28
Minority Interest Before NP -- -- -- -- --
Tax 68.20 89.30 82.70 67.60 101
Deferred Tax (17) (2) (3) (1.10) 6.50
Reported Profit After Tax 303 182 270 215 279
Minority Interest After NP (23) -- 2.78 -- (4.40)
Net Profit after Minority Interest 326 182 267 215 283
Extra-ordinary Items (71) -- -- -- --
Adjusted Profit After Extra-ordinary item 397 182 267 215 283
EPS (Unit Curr.) 8.38 4.84 6.67 5.28 7.09
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 77.80 80 80 80 80
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(%) 1.98 1.84 2.10 2.01 2.24
PBDTM(%) -- -- -- -- --
PATM(%) 1.20 0.85 1.21 1.11 1.28