Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2009 - - -
Equity capital 14.60 -- -- --
Preference capital -- -- -- --
Reserves 245 -- -- --
Net worth 259 -- -- --
Minority interest
Debt 52.50 -- -- --
Deferred tax liabilities (net) 37.10 -- -- --
Total liabilities 349 -- -- --
Fixed assets 149 -- -- --
Intangible assets
Investments 63.70 -- -- --
Deferred tax asset (net) 7.21 -- -- --
Net working capital 102 -- -- --
Inventories 178 -- -- --
Inventory Days -- -- -- --
Sundry debtors 247 -- -- --
Debtor days -- -- -- --
Other current assets 42.80 -- -- --
Sundry creditors (333) -- -- --
Creditor days -- -- -- --
Other current liabilities (32) -- -- --
Cash 26.40 -- -- --
Total assets 349 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2009 Mar-2008 Mar-2007 Mar-2006 -
Gross Sales 1,138 904 923 691 --
Excise Duty -- -- 109 84.10 --
Net Sales 1,138 904 814 607 --
Other Operating Income 12.90 14.80 -- -- --
Other Income 10 11.90 15.70 9.40 --
Total Income 1,161 931 830 616 --
Total Expenditure ** 1,111 829 758 555 --
PBIDT 49.90 102 72.10 61.30 --
Interest 4.87 2.86 1.52 0.92 --
PBDT 45 99.40 70.50 60.40 --
Depreciation 18.90 14.40 9.87 9.04 --
Minority Interest Before NP -- -- -- -- --
Tax -- 17.90 7.36 10.80 --
Deferred Tax 8.25 4.77 5.47 2.87 --
Reported Profit After Tax 17.30 62 47.50 37.40 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 17.30 62 47.50 37.40 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 17.30 62 47.50 37.40 --
EPS (Unit Curr.) 11.80 42.40 32.50 25.60 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 115 90 1.25 --
Equity 14.60 14.60 14.60 8.76 --
Public Shareholding (Number) 4,158,342 4,166,453 4,161,380 2,500,825 --
Public Shareholding (%) 28.50 28.50 28.50 28.50 --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 10,443,741 10,435,630 -- -- --
Non Encumbered - % in Total Promoters Holding 100 100 -- -- --
Non Encumbered - % in Total Equity 71.50 71.50 -- -- --
PBIDTM(%) 4.38 11.30 8.85 10.10 --
PBDTM(%) 3.95 11 8.67 9.96 --
PATM(%) 1.52 6.85 5.83 6.17 --