Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 159 81.60 216 --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 1,290 1,814 549 --
Valuation ratios        
P/E 0.10 -- -- --
P/CEPS -- -- -- --
P/B 0.01 -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.24 0.05 1.20 --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 9.98 -- -- --
Other operating items -- -- -- --
Operating cashflow 9.98 -- -- --
Capital expenditure 0.98 -- -- --
Free cash flow 11 -- -- --
Equity raised 163 231 -- --
Investments 68.80 -- -- --
Debt financing/disposal 74.10 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 317 231 -- --
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 1 1 1.03 0.64
Preference capital -- -- -- --
Reserves 135 128 115 34.50
Net worth 136 129 116 35.20
Minority interest
Debt 0.50 31.80 8 42.20
Deferred tax liabilities (net) -- -- 0.03 --
Total liabilities 137 161 124 77.40
Fixed assets 0.05 0.08 0.08 --
Intangible assets
Investments 117 119 97.30 50.60
Deferred tax asset (net) 2.91 2.79 2.52 0.96
Net working capital 16 38.50 22.70 25.80
Inventories 7.31 6.52 1.16 18.60
Inventory Days -- -- -- --
Sundry debtors -- -- 2.67 6.20
Debtor days -- -- -- --
Other current assets 9.14 32.50 27.60 5.64
Sundry creditors -- (0.10) (7.70) --
Creditor days -- -- -- --
Other current liabilities (0.50) (0.50) (1) (4.70)
Cash 0.18 0.32 1.63 0.09
Total assets 137 161 124 77.40
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 -
Gross Sales 9.28 16.30 6.44 9.24 --
Excise Duty -- -- -- -- --
Net Sales 9.28 16.30 6.44 9.24 --
Other Operating Income -- -- -- -- --
Other Income 0.07 0.04 4.31 9.84 --
Total Income 9.35 16.40 10.80 19.10 --
Total Expenditure ** 1.65 2.37 2.74 1.04 --
PBIDT 7.70 14 8.01 18 --
Interest 0.15 0.34 2.84 4.20 --
PBDT 7.55 13.70 5.17 13.80 --
Depreciation 0.02 0.02 0.03 -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.84 (2) 0.43 0.94 --
Deferred Tax (0.10) (0.30) (0.50) (0.90) --
Reported Profit After Tax 6.81 16 5.22 13.80 --
Minority Interest After NP 0.05 -- -- -- --
Net Profit after Minority Interest 6.75 16 5.22 13.80 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 6.75 16 5.22 13.80 --
EPS (Unit Curr.) 67.50 166 81.60 216 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1 1 0.64 0.64 --
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(%) 83 85.70 124 195 --
PBDTM(%) 81.40 83.70 80.30 150 --
PATM(%) 73.40 97.70 81.10 150 --