Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 12.40 -- -- --
EBIT margin 9.65 -- -- --
Net profit margin 2.70 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 6.98 -- -- --
Dividend per share -- -- -- --
Cash EPS (1.20) -- -- --
Book value per share 80.50 -- -- --
Valuation ratios        
P/E 52.30 -- -- --
P/CEPS (301) -- -- --
P/B 4.53 -- -- --
EV/EBIDTA 14.10 -- -- --
Payout (%)        
Dividend payout (0.20) -- -- --
Tax payout (44) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (2) -- -- --
Net debt / equity 1.28 -- -- --
Net debt / op. profit 3.22 -- -- --
Cost breakup ()        
Material costs (63) -- -- --
Employee costs (7.80) -- -- --
Other costs (17) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 - - -
Revenue 559 -- -- --
yoy growth (%) -- -- -- --
Raw materials (350) -- -- --
As % of sales 62.60 -- -- --
Employee costs (44) -- -- --
As % of sales 7.81 -- -- --
Other costs (96) -- -- --
As % of sales 17.20 -- -- --
Operating profit 69.10 -- -- --
OPM 12.40 -- -- --
Depreciation (18) -- -- --
Interest expense (27) -- -- --
Other income 2.50 -- -- --
Profit before tax 27 -- -- --
Taxes (12) -- -- --
Tax rate (44) -- -- --
Minorities and other -- -- -- --
Adj. profit 15.10 -- -- --
Exceptional items -- -- -- --
Net profit 15.10 -- -- --
yoy growth (%) -- -- -- --
NPM 2.70 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 - - -
Profit before tax 27 -- -- --
Depreciation (18) -- -- --
Tax paid (12) -- -- --
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-2017 - - -
Equity capital 21.60 -- -- --
Preference capital -- -- -- --
Reserves 152 -- -- --
Net worth 174 -- -- --
Minority interest
Debt 234 -- -- --
Deferred tax liabilities (net) 47.30 -- -- --
Total liabilities 455 -- -- --
Fixed assets 296 -- -- --
Intangible assets
Investments 0.59 -- -- --
Deferred tax asset (net) 1.51 -- -- --
Net working capital 146 -- -- --
Inventories 111 -- -- --
Inventory Days 72.50 -- -- --
Sundry debtors 56.90 -- -- --
Debtor days 37.20 -- -- --
Other current assets 42.30 -- -- --
Sundry creditors (48) -- -- --
Creditor days 31.10 -- -- --
Other current liabilities (17) -- -- --
Cash 11.10 -- -- --
Total assets 455 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 - - -
Gross Sales 559 450 -- -- --
Excise Duty -- -- -- -- --
Net Sales 559 450 -- -- --
Other Operating Income -- -- -- -- --
Other Income 2.50 0.86 -- -- --
Total Income 561 451 -- -- --
Total Expenditure ** 490 396 -- -- --
PBIDT 71.60 55.10 -- -- --
Interest 26.90 23.50 -- -- --
PBDT 44.70 31.60 -- -- --
Depreciation 17.70 17.10 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 4.46 2.95 -- -- --
Deferred Tax 2.38 0.75 -- -- --
Reported Profit After Tax 20.20 10.90 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 20.20 10.90 -- -- --
Extra-ordinary Items 1.17 -- -- -- --
Adjusted Profit After Extra-ordinary item 19 10.90 -- -- --
EPS (Unit Curr.) 9.33 5.02 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 11 -- -- --
Equity 21.60 21.60 -- -- --
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 12.30 -- -- --
PBDTM(%) 8 7.03 -- -- --
PATM(%) 3.61 2.41 -- -- --