Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth 31.10 16.10 128 49.90
Op profit growth (27) 44.70 147 62.80
EBIT growth (24) 46 132 61.60
Net profit growth (141) 68.70 2,486 (95)
Profitability ratios (%)        
OPM 2.93 5.24 4.21 3.88
EBIT margin 2.77 4.78 3.80 3.73
Net profit margin (0.10) 0.43 0.29 0.03
RoCE 7.44 11.60 9.70 6.12
RoNW (0.30) 0.73 0.52 0.03
RoA (0.10) 0.26 0.19 0.01
Per share ratios ()        
EPS -- 0.88 0.52 0.03
Dividend per share -- -- -- --
Cash EPS (2.50) (1.30) (0.60) (0.40)
Book value per share 34.50 30.50 29.60 25.60
Valuation ratios        
P/E -- 22.10 10 152
P/CEPS (3.80) (16) (9.20) (12)
P/B 0.41 0.85 0.24 0.18
EV/EBIDTA 8 6.27 6.42 12.80
Payout (%)        
Dividend payout -- -- -- --
Tax payout (692) (65) (60) (98)
Liquidity ratios        
Debtor days 75.60 52.90 40.50 57
Inventory days 64.30 58.10 44.40 59.80
Creditor days (58) (29) (23) (31)
Leverage ratios        
Interest coverage (1) (1.30) (1.20) (1.40)
Net debt / equity 1.97 1.84 1.53 1.86
Net debt / op. profit 8.51 5.16 6.03 12.40
Cost breakup ()        
Material costs (93) (88) (90) (88)
Employee costs (0.30) (0.50) (0.40) (0.30)
Other costs (3.60) (6) (5.80) (8.10)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Revenue 757 578 498 218
yoy growth (%) 31.10 16.10 128 49.90
Raw materials (705) (510) (446) (191)
As % of sales 93.20 88.30 89.60 87.70
Employee costs (2.40) (2.70) (2) (0.70)
As % of sales 0.32 0.46 0.41 0.32
Other costs (27) (35) (29) (18)
As % of sales 3.59 6.02 5.75 8.08
Operating profit 22.20 30.30 20.90 8.46
OPM 2.93 5.24 4.21 3.88
Depreciation (5.90) (5.90) (3) (0.90)
Interest expense (21) (21) (15) (5.70)
Other income 4.68 3.24 1 0.55
Profit before tax 0.17 7.04 3.70 2.41
Taxes (1.20) (4.60) (2.20) (2.40)
Tax rate (692) (65) (60) (98)
Minorities and other -- -- -- --
Adj. profit (1) 2.48 1.48 0.06
Exceptional items -- -- -- --
Net profit (1) 2.46 1.46 0.06
yoy growth (%) (141) 68.70 2,486 (95)
NPM (0.10) 0.43 0.29 0.03
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Profit before tax 0.17 7.04 3.70 2.41
Depreciation (5.90) (5.90) (3) (0.90)
Tax paid (1.20) (4.60) (2.20) (2.40)
Working capital 166 99.20 33.70 (34)
Other operating items -- -- -- --
Operating cashflow 159 95.70 32.10 (35)
Capital expenditure 91.20 89.90 0.94 (0.90)
Free cash flow 250 186 33.10 (35)
Equity raised 101 87.40 93.40 41.30
Investments 0.61 0.27 0.27 (0.30)
Debt financing/disposal 223 157 41.60 (3.10)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 574 430 168 2.37
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Equity capital 27.80 27.80 27.80 28.10
Preference capital 33 21 21 --
Reserves 35.20 36.20 33.60 28.40
Net worth 96.10 85 82.50 56.50
Minority interest
Debt 201 166 131 113
Deferred tax liabilities (net) 8.54 7.39 4.31 2.86
Total liabilities 306 258 218 172
Fixed assets 84.70 90 92.30 79.40
Intangible assets
Investments 1.45 1.41 1.41 1.14
Deferred tax asset (net) -- -- -- --
Net working capital 207 157 119 84.10
Inventories 159 108 75.80 45.30
Inventory Days 76.60 68.20 55.60 75.80
Sundry debtors 213 100 67.30 43
Debtor days 103 63.40 49.40 72
Other current assets 10.70 11.20 13.10 33.50
Sundry creditors (173) (59) (29) (32)
Creditor days 83.50 37 21.10 54.40
Other current liabilities (2.40) (3.60) (8.10) (5.30)
Cash 12.30 9.28 4.46 7.43
Total assets 306 258 218 172
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2016 Mar-2015 Mar-2014 Mar-2013 Mar-2012
Gross Sales 757 578 498 218 145
Excise Duty -- -- -- -- --
Net Sales 757 578 498 218 145
Other Operating Income 4.68 3.24 1 0.55 0.32
Other Income -- -- -- -- --
Total Income 762 581 499 219 146
Total Expenditure ** 735 547 477 210 140
PBIDT 26.90 33.50 21.90 9.02 5.52
Interest 20.80 20.60 15.20 5.72 3.15
PBDT 6.06 13 6.72 3.29 2.37
Depreciation 5.89 5.94 3.04 0.89 0.49
Minority Interest Before NP -- -- -- -- --
Tax 0.03 1.48 2.22 0.81 0.68
Deferred Tax 1.14 3.08 -- -- --
Reported Profit After Tax (1) 2.46 1.46 1.60 1.20
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (1) 2.46 1.46 1.60 1.20
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (1) 2.48 1.47 1.60 1.20
EPS (Unit Curr.) (0.40) 0.88 0.52 0.73 0.55
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 27.80 27.80 27.80 22 22
Public Shareholding (Number) -- -- 15,357,963 9,937,336 9,943,927
Public Shareholding (%) -- -- 55.20 45.10 45.10
Pledged/Encumbered - No. of Shares -- -- 6,050,516 6,050,516 4,407,360
Pledged/Encumbered - % in Total Promoters Holding -- -- 48.50 50 36.50
Pledged/Encumbered - % in Total Equity -- -- 21.70 27.50 20
Non Encumbered - No. of Shares -- -- 6,425,695 6,048,948 7,886,513
Non Encumbered - % in Total Promoters Holding -- -- 51.50 50 63.50
Non Encumbered - % in Total Equity -- -- 23.10 27.50 34.90
PBIDTM(%) 3.55 5.80 4.40 4.14 3.80
PBDTM(%) 0.80 2.24 1.35 1.51 1.63
PATM(%) (0.10) 0.43 0.29 0.73 0.83