Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
Growth matrix (%)        
Revenue growth 58.20 48.60 -- --
Op profit growth (78) 253 -- --
EBIT growth 7.78 (68) -- --
Net profit growth (144) (207) -- --
Profitability ratios (%)        
OPM (1.30) (9.30) (3.90) --
EBIT margin 3.95 5.80 26.90 --
Net profit margin 2.36 (8.40) 11.70 --
RoCE 1.36 1.29 -- --
RoNW 0.35 (0.80) -- --
RoA 0.20 (0.50) -- --
Per share ratios ()        
EPS 12.40 -- 61.50 --
Dividend per share -- 2 3 --
Cash EPS (21) (109) 16.40 --
Book value per share 1,955 1,855 1,917 --
Valuation ratios        
P/E 50.20 -- 5.04 --
P/CEPS (29) (4.10) 18.90 --
P/B 0.32 0.24 0.16 --
EV/EBIDTA 13.80 15.50 5.50 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (129) 120 (26) --
Liquidity ratios        
Debtor days 21.60 66.20 -- --
Inventory days 168 144 -- --
Creditor days (43) (76) -- --
Leverage ratios        
Interest coverage (0.50) (0.60) (2.80) --
Net debt / equity 0.34 0.51 0.32 --
Net debt / op. profit (45) (14) (33) --
Cost breakup ()        
Material costs (78) (64) (70) --
Employee costs (2.60) (4) (3.90) --
Other costs (20) (42) (30) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Revenue 804 508 342 --
yoy growth (%) 58.20 48.60 -- --
Raw materials (631) (323) (238) --
As % of sales 78.40 63.70 69.60 --
Employee costs (21) (20) (13) --
As % of sales 2.60 4.01 3.90 --
Other costs (163) (211) (104) --
As % of sales 20.30 41.60 30.40 --
Operating profit (10) (47) (13) --
OPM (1.30) (9.30) (3.90) --
Depreciation (34) (35) (28) --
Interest expense (62) (50) (33) --
Other income 76.50 111 134 --
Profit before tax (30) (21) 59.10 --
Taxes 39 (25) (15) --
Tax rate (129) 120 (26) --
Minorities and other 10.10 2.53 (3.70) --
Adj. profit 19 (43) 40.20 --
Exceptional items -- -- -- --
Net profit 19 (43) 40.20 --
yoy growth (%) (144) (207) -- --
NPM 2.36 (8.40) 11.70 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Profit before tax (30) (21) 59.10 --
Depreciation (34) (35) (28) --
Tax paid 39 (25) (15) --
Working capital 554 -- -- --
Other operating items -- -- -- --
Operating cashflow 529 (80) -- --
Capital expenditure 29.80 -- -- --
Free cash flow 559 (80) -- --
Equity raised 2,728 2,675 -- --
Investments (447) -- -- --
Debt financing/disposal 181 118 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 3,021 2,713 -- --
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 7.13 7.13 7.13 7.13
Preference capital -- 5 -- --
Reserves 1,429 1,382 1,316 1,360
Net worth 1,436 1,394 1,323 1,367
Minority interest
Debt 353 469 682 445
Deferred tax liabilities (net) 202 215 240 221
Total liabilities 2,155 2,246 2,424 2,139
Fixed assets 780 760 771 785
Intangible assets
Investments 352 470 969 917
Deferred tax asset (net) 214 216 203 204
Net working capital 804 798 476 230
Inventories 443 368 370 32.30
Inventory Days -- 167 266 34.50
Sundry debtors 48.80 50.20 44.80 140
Debtor days -- 22.80 32.20 149
Other current assets 437 491 213 198
Sundry creditors (83) (76) (114) (117)
Creditor days -- 34.30 82.20 125
Other current liabilities (43) (36) (37) (23)
Cash 4.82 1.83 4.89 3.41
Total assets 2,155 2,246 2,424 2,139
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 -
Gross Sales 682 805 510 343 --
Excise Duty -- 0.65 1.72 4.16 --
Net Sales 682 804 508 339 --
Other Operating Income -- -- -- -- --
Other Income 70.40 76.50 111 130 --
Total Income 752 880 619 469 --
Total Expenditure ** 605 814 555 385 --
PBIDT 147 66 64.30 83.70 --
Interest 39.70 61.90 50 -- --
PBDT 108 4.12 14.30 83.70 --
Depreciation 34.70 34.20 34.80 28.40 --
Minority Interest Before NP -- -- -- -- --
Tax 18.90 (0.40) 5.97 6.38 --
Deferred Tax (13) (39) 18.80 8.79 --
Reported Profit After Tax 67.30 8.87 (45) 40.10 --
Minority Interest After NP 18.50 (10) -- -- --
Net Profit after Minority Interest 48.70 19 (45) 40.10 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 48.70 19 (45) 40.10 --
EPS (Unit Curr.) 68.40 26.60 (60) 47.50 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 20 -- 20 30 --
Equity 7.13 7.13 7.13 7.13 --
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(%) 21.60 8.21 12.70 24.70 --
PBDTM(%) 15.80 0.51 2.81 24.70 --
PATM(%) 9.86 1.10 (8.90) 11.80 --