Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
Growth matrix (%)        
Revenue growth 28.50 -- -- --
Op profit growth (2.50) -- -- --
EBIT growth 4.51 -- -- --
Net profit growth 15 -- -- --
Profitability ratios (%)        
OPM 13.10 17.30 -- --
EBIT margin 14.70 18.10 -- --
Net profit margin 11.90 13.30 -- --
RoCE 12.10 -- -- --
RoNW 3.17 -- -- --
RoA 2.45 -- -- --
Per share ratios ()        
EPS 2.70 62.50 -- --
Dividend per share 0.50 1 -- --
Cash EPS 3.26 62.80 -- --
Book value per share 34.70 631 -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout 13.30 -- -- --
Tax payout (40) (40) -- --
Liquidity ratios        
Debtor days 178 -- -- --
Inventory days 25.80 -- -- --
Creditor days (55) -- -- --
Leverage ratios        
Interest coverage (12) (47) -- --
Net debt / equity (0.10) 0.40 -- --
Net debt / op. profit (0.90) 2.47 -- --
Cost breakup ()        
Material costs (1) 8.66 -- --
Employee costs (45) (60) -- --
Other costs (41) (31) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 - -
Revenue 42.40 33 -- --
yoy growth (%) 28.50 -- -- --
Raw materials (0.40) 2.86 -- --
As % of sales 1.03 8.66 -- --
Employee costs (19) (20) -- --
As % of sales 45 60 -- --
Other costs (17) (10) -- --
As % of sales 40.80 31.40 -- --
Operating profit 5.57 5.72 -- --
OPM 13.10 17.30 -- --
Depreciation (0.90) (0.90) -- --
Interest expense (0.50) (0.10) -- --
Other income 1.57 1.14 -- --
Profit before tax 5.73 5.86 -- --
Taxes (2.30) (2.40) -- --
Tax rate (40) (40) -- --
Minorities and other 1.60 0.89 -- --
Adj. profit 5.05 4.39 -- --
Exceptional items -- -- -- --
Net profit 5.05 4.39 -- --
yoy growth (%) 15 -- -- --
NPM 11.90 13.30 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 - -
Profit before tax 5.73 5.86 -- --
Depreciation (0.90) (0.90) -- --
Tax paid (2.30) (2.40) -- --
Working capital 9.14 -- -- --
Other operating items -- -- -- --
Operating cashflow 11.70 -- -- --
Capital expenditure (25) -- -- --
Free cash flow (13) -- -- --
Equity raised 74 -- -- --
Investments 8.77 -- -- --
Debt financing/disposal 19.40 -- -- --
Dividends paid 0.56 -- -- --
Other items -- -- -- --
Net in cash 89.70 -- -- --
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 17.30 12.80 0.56 0.56
Preference capital -- -- -- --
Reserves 51.50 31.50 34.80 30.80
Net worth 68.80 44.30 35.40 31.30
Minority interest
Debt -- 0.93 18.50 9.91
Deferred tax liabilities (net) -- -- -- --
Total liabilities 69.60 46 57 42
Fixed assets 1.53 1.63 33.20 3.86
Intangible assets
Investments 14.50 13.70 4.97 21.70
Deferred tax asset (net) 0.67 0.39 0.40 0.26
Net working capital 47 24.50 14 11.70
Inventories 5.41 2.94 3.05 --
Inventory Days -- 25.30 33.70 --
Sundry debtors 32.20 21.20 20.20 14.90
Debtor days -- 182 223 --
Other current assets 20.20 7.82 7.31 4.80
Sundry creditors (2.50) (2.20) (8.80) (2.70)
Creditor days -- 19.10 97.50 --
Other current liabilities (8.40) (5.20) (7.70) (5.40)
Cash 5.93 5.76 4.31 4.51
Total assets 69.60 46 57 42
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 - - -
Gross Sales 52.20 42.40 -- -- --
Excise Duty -- -- -- -- --
Net Sales 52.20 42.40 -- -- --
Other Operating Income 0.28 0.19 -- -- --
Other Income 0.97 1.40 -- -- --
Total Income 53.50 44 -- -- --
Total Expenditure ** 42.10 36.80 -- -- --
PBIDT 11.40 7.14 -- -- --
Interest 0.34 0.53 -- -- --
PBDT 11 6.61 -- -- --
Depreciation 0.54 0.89 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 2.89 2.28 -- -- --
Deferred Tax (0.30) -- -- -- --
Reported Profit After Tax 7.89 3.45 -- -- --
Minority Interest After NP -- (1) -- -- --
Net Profit after Minority Interest 8.45 5.05 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 8.45 5.05 -- -- --
EPS (Unit Curr.) 5.21 4.23 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 5 5 -- -- --
Equity 17.30 12.80 -- -- --
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(%) 21.80 16.80 -- -- --
PBDTM(%) 21.10 15.60 -- -- --
PATM(%) 15.10 8.14 -- -- --