Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 - -
Growth matrix (%)        
Revenue growth 149 -- -- --
Op profit growth 105 -- -- --
EBIT growth 101 -- -- --
Net profit growth 188 -- -- --
Profitability ratios (%)        
OPM 42.90 52.10 -- --
EBIT margin 44.30 54.90 -- --
Net profit margin 24.50 21.20 -- --
RoCE 23.70 -- -- --
RoNW 5.31 -- -- --
RoA 3.28 -- -- --
Per share ratios ()        
EPS 2.56 3.22 -- --
Dividend per share -- -- -- --
Cash EPS 2.30 2.54 -- --
Book value per share 19.40 17.20 -- --
Valuation ratios        
P/E 11.80 -- -- --
P/CEPS 13.10 -- -- --
P/B 1.56 -- -- --
EV/EBIDTA 7.81 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (12) (29) -- --
Liquidity ratios        
Debtor days 107 -- -- --
Inventory days -- -- -- --
Creditor days (30) -- -- --
Leverage ratios        
Interest coverage (5.50) (2.40) -- --
Net debt / equity 0.42 1.20 -- --
Net debt / op. profit 1.79 2.60 -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (3.90) (16) -- --
Other costs (53) (32) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 - -
Revenue 12.10 4.87 -- --
yoy growth (%) 149 -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (0.50) (0.80) -- --
As % of sales 3.86 15.70 -- --
Other costs (6.50) (1.60) -- --
As % of sales 53.30 32.30 -- --
Operating profit 5.21 2.54 -- --
OPM 42.90 52.10 -- --
Depreciation (0.30) (0.20) -- --
Interest expense (1) (1.10) -- --
Other income 0.47 0.36 -- --
Profit before tax 4.40 1.55 -- --
Taxes (0.50) (0.40) -- --
Tax rate (12) (29) -- --
Minorities and other -- -- -- --
Adj. profit 3.86 1.11 -- --
Exceptional items -- -- -- --
Net profit 2.97 1.03 -- --
yoy growth (%) 188 -- -- --
NPM 24.50 21.20 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 - -
Profit before tax 4.40 1.55 -- --
Depreciation (0.30) (0.20) -- --
Tax paid (0.50) (0.40) -- --
Working capital 14.90 -- -- --
Other operating items -- -- -- --
Operating cashflow 18.50 -- -- --
Capital expenditure 7.37 -- -- --
Free cash flow 25.80 -- -- --
Equity raised 18.60 -- -- --
Investments 4.22 -- -- --
Debt financing/disposal 2.58 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 51.20 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Equity capital 11.60 3.21 3.21 --
Preference capital -- -- -- --
Reserves 10.90 2.30 1.25 --
Net worth 22.50 5.51 4.46 --
Minority interest
Debt 9.43 6.85 7.28 --
Deferred tax liabilities (net) 0.09 0.07 -- --
Total liabilities 32.90 12.50 11.80 --
Fixed assets 9.16 7.83 5.64 --
Intangible assets
Investments 9.55 5.33 5.33 --
Deferred tax asset (net) -- -- -- --
Net working capital 14.10 (1) 0.69 --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 6.78 0.37 0.89 --
Debtor days 204 27.70 -- --
Other current assets 8.70 0.71 0.77 --
Sundry creditors (0.40) (0.70) (0.10) --
Creditor days 12.30 55.40 -- --
Other current liabilities (1) (1.30) (0.90) --
Cash 0.09 0.25 0.11 --
Total assets 32.90 12.50 11.80 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 - - -
Gross Sales 4.87 3.31 -- -- --
Excise Duty -- -- -- -- --
Net Sales 4.87 3.31 -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.36 0.38 -- -- --
Total Income 5.23 3.70 -- -- --
Total Expenditure ** 2.34 1.47 -- -- --
PBIDT 2.89 2.23 -- -- --
Interest 1.12 0.95 -- -- --
PBDT 1.77 1.27 -- -- --
Depreciation 0.38 0.38 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.37 0.20 -- -- --
Deferred Tax -- 0.04 -- -- --
Reported Profit After Tax 1.04 0.65 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.04 0.65 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 1.04 0.65 -- -- --
EPS (Unit Curr.) 3.25 2.02 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.21 3.21 -- -- --
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(%) 59.30 67.40 -- -- --
PBDTM(%) 36.30 38.40 -- -- --
PATM(%) 21.40 19.60 -- -- --