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 22.50 14.50 15.20 34.20
Op profit growth 10.60 15.10 58.50 11
EBIT growth 7.45 3.81 48.20 11.70
Net profit growth 0.17 8.74 42.40 10.70
Profitability ratios (%)        
OPM 20.20 22.30 22.20 16.10
EBIT margin 17 19.40 21.40 16.60
Net profit margin 11.10 13.60 14.30 11.60
RoCE 24 28.50 33.20 26.80
RoNW 4.55 5.39 6 5.08
RoA 3.91 4.99 5.55 4.66
Per share ratios ()        
EPS 21.20 21.10 19.10 13.10
Dividend per share 2 4 4 2.50
Cash EPS 13.40 14.90 15.50 11
Book value per share 126 106 89.30 72.50
Valuation ratios        
P/E 18.10 23.10 12.20 24.30
P/CEPS 28.60 32.70 15 28.80
P/B 3.05 4.58 2.61 4.39
EV/EBIDTA 9.74 13.10 6.88 14.20
Payout (%)        
Dividend payout 9.46 19 17.20 22.10
Tax payout (34) (30) (33) (30)
Liquidity ratios        
Debtor days 167 169 160 147
Inventory days 87.10 58.40 44.70 37.90
Creditor days (169) (162) (135) (110)
Leverage ratios        
Interest coverage (60) (5,698) (475) (221)
Net debt / equity 0.06 (0.10) (0.10) --
Net debt / op. profit 0.20 (0.30) (0.20) (0.20)
Cost breakup ()        
Material costs (67) (64) (64) (67)
Employee costs (2) (2.10) (2.20) (2.30)
Other costs (11) (11) (11) (15)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 1,713 1,399 1,222 1,061
yoy growth (%) 22.50 14.50 15.20 34.20
Raw materials (1,144) (897) (784) (710)
As % of sales 66.80 64.10 64.20 66.90
Employee costs (34) (29) (27) (24)
As % of sales 1.96 2.06 2.23 2.30
Other costs (191) (161) (139) (155)
As % of sales 11.10 11.50 11.40 14.60
Operating profit 345 312 271 171
OPM 20.20 22.30 22.20 16.10
Depreciation (70) (56) (35) (23)
Interest expense (4.90) -- (0.60) (0.80)
Other income 16.60 15.70 25.50 28.70
Profit before tax 287 272 261 176
Taxes (96) (81) (86) (52)
Tax rate (34) (30) (33) (30)
Minorities and other -- 0.07 (0.10) --
Adj. profit 191 190 175 123
Exceptional items -- -- -- (0.50)
Net profit 191 190 175 123
yoy growth (%) 0.17 8.74 42.40 10.70
NPM 11.10 13.60 14.30 11.60
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 287 272 261 176
Depreciation (70) (56) (35) (23)
Tax paid (96) (81) (86) (52)
Working capital 503 140 -- (140)
Other operating items -- -- -- --
Operating cashflow 624 274 140 (40)
Capital expenditure 129 (1.70) -- 1.73
Free cash flow 752 272 140 (38)
Equity raised 1,337 1,280 1,282 1,333
Investments (152) (34) -- 34.20
Debt financing/disposal 210 (37) 0.50 38.30
Dividends paid 18 36.10 27.10 22.60
Other items -- -- -- --
Net in cash 2,165 1,516 1,450 1,391
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 90.20 90.20 90.20 90.20
Preference capital -- -- -- --
Reserves 1,045 870 715 564
Net worth 1,135 960 805 655
Minority interest
Debt 170 0.24 2 38.10
Deferred tax liabilities (net) 88.40 83.70 55.60 21.80
Total liabilities 1,393 1,044 863 714
Fixed assets 586 442 340 237
Intangible assets
Investments 22.10 60.70 90.20 94.90
Deferred tax asset (net) 12.60 6.32 2.89 0.27
Net working capital 671 427 365 312
Inventories 530 288 160 140
Inventory Days 113 75.10 47.70 48
Sundry debtors 892 673 620 454
Debtor days 190 175 185 156
Other current assets 87.30 75 54.30 50.30
Sundry creditors (742) (528) (434) (270)
Creditor days 158 138 130 93
Other current liabilities (97) (80) (35) (62)
Cash 101 108 64.90 70.20
Total assets 1,393 1,044 863 714
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Sep-2018 Jun-2018 Mar-2018 Dec-2017
Gross Sales 471 310 457 769 325
Excise Duty -- -- -- -- --
Net Sales 471 310 457 769 325
Other Operating Income -- -- -- -- --
Other Income 4.60 18.20 3.27 (2.40) 2.72
Total Income 476 328 461 766 328
Total Expenditure ** 424 275 386 571 290
PBIDT 51.90 52.90 74.60 195 38.40
Interest 0.42 4.16 3.60 4.59 0.16
PBDT 51.50 48.80 71 190 38.20
Depreciation 23.30 19.70 18.40 18.60 18.30
Minority Interest Before NP -- -- -- -- --
Tax (10) 13.60 17.10 59 16.20
Deferred Tax 18.40 (0.70) 1.30 (0.40) (6.20)
Reported Profit After Tax 20.30 16.20 34.20 113 9.91
Minority Interest After NP -- -- 0.01 0.01 --
Net Profit after Minority Interest 20.30 16.20 34.20 113 9.91
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 20.30 16.20 34.20 113 9.91
EPS (Unit Curr.) 2.25 1.79 3.79 12.60 1.10
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 90.20 90.20 90.20 90.20 90.20
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(%) 11 17.10 16.30 25.40 11.80
PBDTM(%) 10.90 15.70 15.50 24.80 11.70
PATM(%) 4.30 5.23 7.48 14.70 3.04