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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.98 0.27 2.70 5.56
Dividend per share 0.60 0.60 0.60 0.80
Cash EPS -- -- -- --
Book value per share 83 81 81.40 79.30
Valuation ratios        
P/E 21.70 163 15.50 7.73
P/CEPS -- -- -- --
P/B 0.52 0.54 0.51 0.54
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) (0.10) (0.10) --
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 Mar-2015
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 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 10.40 8.62 16.80 30.30
Other operating items -- -- -- --
Operating cashflow 10.40 8.62 16.80 30.30
Capital expenditure 10.40 1.15 0.07 --
Free cash flow 20.80 9.77 16.90 30.30
Equity raised 258 263 271 279
Investments (19) (25) (42) (69)
Debt financing/disposal -- 11.20 (7.20) --
Dividends paid -- 1.05 1.05 1.40
Other items -- -- -- --
Net in cash 260 260 240 242
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 17.50 17.50 17.50 17.50
Preference capital -- -- -- --
Reserves 128 124 125 121
Net worth 145 142 142 139
Minority interest
Debt -- 11.20 -- --
Deferred tax liabilities (net) 1.87 2.14 1.81 1.74
Total liabilities 147 155 144 140
Fixed assets 19.70 20.10 20.50 20.80
Intangible assets
Investments 85.90 70.20 56.30 33.10
Deferred tax asset (net) -- -- -- --
Net working capital 33 34.40 57.20 83.50
Inventories 26.50 21.10 44 63.40
Inventory Days -- -- -- --
Sundry debtors 1.12 3.57 13.90 0.76
Debtor days -- -- -- --
Other current assets 8.55 31.70 4.38 24.60
Sundry creditors (2.20) (20) (3.40) (1.90)
Creditor days -- -- -- --
Other current liabilities (1.10) (2.30) (1.70) (3.30)
Cash 8.62 30.40 10.20 2.99
Total assets 147 155 144 140
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 6 7.26 5.82 0.90 9.95
Excise Duty -- -- -- -- --
Net Sales 6 7.26 5.82 0.90 9.95
Other Operating Income -- -- -- 5.38 2.12
Other Income 0.90 0.36 0.13 2.12 2.93
Total Income 6.91 7.62 5.95 8.40 15
Total Expenditure ** 2.77 2.85 3.69 2.50 1.86
PBIDT 4.14 4.77 2.27 5.89 13.10
Interest 0.59 0.62 0.73 0.28 0.51
PBDT 3.55 4.15 1.53 5.61 12.60
Depreciation 0.41 0.41 0.42 0.52 0.59
Minority Interest Before NP -- -- -- -- --
Tax 0.38 0.54 0.10 0.09 2.04
Deferred Tax 0.11 (0.30) 0.33 0.07 --
Reported Profit After Tax 2.65 3.47 0.68 4.93 10
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 2.65 3.47 0.68 4.93 10
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 2.65 3.47 0.68 4.93 10
EPS (Unit Curr.) 1.52 1.98 0.39 2.82 5.72
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 60 6 6 6 8
Equity 17.50 17.50 17.50 17.50 17.50
Public Shareholding (Number) -- -- -- -- 4,402,626
Public Shareholding (%) -- -- -- -- 25.20
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 13,095,807
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 74.80
PBIDTM(%) 69 65.70 39 654 132
PBDTM(%) 59.20 57.20 26.30 623 127
PATM(%) 44.20 47.80 11.70 548 101