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 21.30 9.07 7.15 19.30
Op profit growth 27.10 6.46 19.80 25.10
EBIT growth 24.80 4.81 23.50 19.90
Net profit growth 18.20 14 11 24.50
Profitability ratios (%)        
OPM 21.50 20.50 21 18.80
EBIT margin 19.40 18.90 19.70 17
Net profit margin 11.50 11.80 11.30 10.90
RoCE 22.20 20.40 22.10 18.80
RoNW 5.48 5.38 5.17 5.13
RoA 3.28 3.19 3.17 3.01
Per share ratios ()        
EPS 25.80 21.10 91.70 84.50
Dividend per share 6 5 22.50 17
Cash EPS 18.70 16.30 72.30 64.10
Book value per share 120 103 445 429
Valuation ratios        
P/E 41.60 36.90 7.58 8.03
P/CEPS 57.40 47.70 9.60 10.60
P/B 8.96 7.59 1.56 1.58
EV/EBIDTA 24 22.30 20.90 24.70
Payout (%)        
Dividend payout -- 11.70 41.90 23.10
Tax payout (31) (28) (33) (22)
Liquidity ratios        
Debtor days 65 68.20 58.20 50.80
Inventory days 39.40 39.40 40.90 42.90
Creditor days (29) (29) (28) (19)
Leverage ratios        
Interest coverage (11) (11) (14) (13)
Net debt / equity 0.41 0.50 0.45 0.43
Net debt / op. profit 1.09 1.43 1.19 1.31
Cost breakup ()        
Material costs (56) (57) (61) (57)
Employee costs (7) (6.60) (6) (5.90)
Other costs (16) (16) (12) (18)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 1,916 1,580 1,449 1,352
yoy growth (%) 21.30 9.07 7.15 19.30
Raw materials (1,064) (907) (877) (769)
As % of sales 55.50 57.40 60.50 56.90
Employee costs (133) (104) (88) (80)
As % of sales 6.97 6.60 6.05 5.90
Other costs (308) (245) (180) (249)
As % of sales 16 15.50 12.40 18.40
Operating profit 412 324 304 254
OPM 21.50 20.50 21 18.80
Depreciation (51) (39) (33) (31)
Interest expense (33) (27) (20) (18)
Other income 12.10 13.20 13.30 7.90
Profit before tax 340 271 264 213
Taxes (106) (77) (87) (46)
Tax rate (31) (28) (33) (22)
Minorities and other (13) (8.20) (14) (8.90)
Adj. profit 221 187 164 157
Exceptional items -- -- -- (10)
Net profit 221 187 164 147
yoy growth (%) 18.20 14 11 24.50
NPM 11.50 11.80 11.30 10.90
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 340 271 264 213
Depreciation (51) (39) (33) (31)
Tax paid (106) (77) (87) (46)
Working capital 384 210 4.02 (79)
Other operating items -- -- -- --
Operating cashflow 567 366 149 55.60
Capital expenditure 793 499 419 131
Free cash flow 1,360 865 568 187
Equity raised 1,145 1,130 1,235 1,285
Investments 4.79 41.90 (8.80) 12.20
Debt financing/disposal 429 264 309 132
Dividends paid -- 18.10 57 30.80
Other items -- -- -- --
Net in cash 2,939 2,319 2,160 1,646
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 18.10 18.10 18.10 18.10
Preference capital -- -- -- --
Reserves 1,220 1,066 910 787
Net worth 1,238 1,084 929 805
Minority interest
Debt 603 518 501 398
Deferred tax liabilities (net) 148 130 109 92.60
Total liabilities 2,037 1,779 1,579 1,343
Fixed assets 1,220 1,031 868 733
Intangible assets
Investments 32.60 17.10 53.30 40.10
Deferred tax asset (net) 57.20 35.90 30.40 16.30
Net working capital 635 626 588 517
Inventories 283 232 181 160
Inventory Days -- 44.30 41.80 40.30
Sundry debtors 399 364 319 271
Debtor days -- 69.30 73.70 68.30
Other current assets 226 275 261 271
Sundry creditors (170) (145) (90) (111)
Creditor days -- 27.70 20.80 28
Other current liabilities (103) (100) (83) (74)
Cash 91.80 69.50 39.40 36.70
Total assets 2,037 1,779 1,579 1,343
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Mar-2019 Sep-2018 Mar-2018 Sep-2017
Gross Sales 1,127 1,326 1,136 1,041 910
Excise Duty -- -- -- -- 35.40
Net Sales 1,127 1,326 1,136 1,041 875
Other Operating Income -- -- -- -- --
Other Income 11.80 3.30 11.40 6.38 5.72
Total Income 1,138 1,329 1,147 1,047 881
Total Expenditure ** 895 1,066 900 819 686
PBIDT 243 264 247 229 195
Interest 26.50 25.30 24.60 19 13.70
PBDT 217 238 222 210 181
Depreciation 40.40 29.80 29.10 26 25.30
Minority Interest Before NP -- -- -- -- --
Tax 52.80 56.60 68.30 51.40 36.50
Deferred Tax (37) 3.09 (3) 6.98 11.20
Reported Profit After Tax 160 149 128 125 108
Minority Interest After NP 4.95 15.20 6.39 13 --
Net Profit after Minority Interest 155 134 122 112 108
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 155 134 122 112 108
EPS (Unit Curr.) 17.20 14.80 13.40 12.40 12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 18.10 18.10 18.10 18.10 18.10
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(%) 21.60 19.90 21.70 22 22.30
PBDTM(%) -- -- -- -- --
PATM(%) 14.20 11.20 11.30 12.10 12.40