Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
Growth matrix (%)        
Revenue growth (19) -- -- --
Op profit growth (18) -- -- --
EBIT growth (15) -- -- --
Net profit growth (47) -- -- --
Profitability ratios (%)        
OPM 21.10 20.70 -- --
EBIT margin 20.20 19.20 -- --
Net profit margin 7.41 11.30 -- --
RoCE 13.50 -- -- --
RoNW 2.02 -- -- --
RoA 1.24 -- -- --
Per share ratios ()        
EPS 1.28 261 -- --
Dividend per share -- -- -- --
Cash EPS 0.43 187 -- --
Book value per share 22.20 1,030 -- --
Valuation ratios        
P/E 38.40 -- -- --
P/CEPS 114 -- -- --
P/B 2.22 -- -- --
EV/EBIDTA 11.70 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (32) (22) -- --
Liquidity ratios        
Debtor days 262 -- -- --
Inventory days 81.50 -- -- --
Creditor days (153) -- -- --
Leverage ratios        
Interest coverage (2.20) (4.10) -- --
Net debt / equity 0.08 0.83 -- --
Net debt / op. profit 0.48 1.80 -- --
Cost breakup ()        
Material costs 3.77 1.67 -- --
Employee costs (20) (15) -- --
Other costs (62) (66) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 - -
Revenue 18.70 23.10 -- --
yoy growth (%) (19) -- -- --
Raw materials 0.71 0.39 -- --
As % of sales 3.77 1.67 -- --
Employee costs (3.80) (3.40) -- --
As % of sales 20.40 14.90 -- --
Other costs (12) (15) -- --
As % of sales 62.30 66.10 -- --
Operating profit 3.94 4.78 -- --
OPM 21.10 20.70 -- --
Depreciation (0.90) (0.70) -- --
Interest expense (1.70) (1.10) -- --
Other income 0.75 0.39 -- --
Profit before tax 2.03 3.35 -- --
Taxes (0.60) (0.70) -- --
Tax rate (32) (22) -- --
Minorities and other -- -- -- --
Adj. profit 1.38 2.61 -- --
Exceptional items -- -- -- --
Net profit 1.38 2.61 -- --
yoy growth (%) (47) -- -- --
NPM 7.41 11.30 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 - -
Profit before tax 2.03 3.35 -- --
Depreciation (0.90) (0.70) -- --
Tax paid (0.60) (0.70) -- --
Working capital 10.80 -- -- --
Other operating items -- -- -- --
Operating cashflow 11.20 -- -- --
Capital expenditure 0.30 -- -- --
Free cash flow 11.50 -- -- --
Equity raised 32.70 -- -- --
Investments -- -- -- --
Debt financing/disposal 12.80 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 57 -- -- --
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 10.80 0.10 0.10 0.10
Preference capital -- -- -- --
Reserves 13.20 10.20 7.99 7.01
Net worth 24 10.30 8.09 7.11
Minority interest
Debt 10.80 10.70 6.19 4.64
Deferred tax liabilities (net) -- -- -- --
Total liabilities 34.80 21 14.30 11.80
Fixed assets 6.47 7.08 6.73 7.05
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.68 0.67 0.57 0.57
Net working capital 18.70 11.20 6.07 3.42
Inventories 4.17 4.18 3.44 2.63
Inventory Days 81.40 65.90 -- --
Sundry debtors 15.50 11.40 7.81 9.32
Debtor days 302 180 -- --
Other current assets 13.50 5.89 2.26 1.46
Sundry creditors (5.30) (7.10) (5.50) (8)
Creditor days 103 112 -- --
Other current liabilities (9.20) (3.20) (1.90) (2)
Cash 8.95 2.10 0.90 0.72
Total assets 34.80 21 14.30 11.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 24 18.70 23.10 18.40 17.70
Excise Duty -- -- -- -- --
Net Sales 24 18.70 23.10 18.40 17.70
Other Operating Income -- -- -- -- --
Other Income 0.48 0.75 0.39 0.51 0.28
Total Income 24.50 19.50 23.50 18.90 18
Total Expenditure ** 21.50 14.80 18.40 15.70 17.30
PBIDT 3.07 4.69 5.17 3.16 0.67
Interest 1.54 1.75 1.09 0.88 0.59
PBDT 1.52 2.95 4.09 2.28 0.08
Depreciation 0.75 0.92 0.73 0.81 0.79
Minority Interest Before NP -- -- -- -- --
Tax 0.31 0.65 1.38 0.49 0.02
Deferred Tax -- -- (0.60) -- (0.30)
Reported Profit After Tax 0.48 1.38 2.61 0.98 (0.50)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.48 1.38 2.61 0.98 (0.50)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.48 1.38 2.61 0.98 (0.50)
EPS (Unit Curr.) 0.44 138 202 97.70 (48)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity -- -- 0.10 0.10 0.10
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(%) 12.80 25.10 22.40 17.20 3.79
PBDTM(%) 6.32 15.80 17.70 12.40 0.45
PATM(%) 2 7.38 11.30 5.33 (2.70)