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 (9.20) 10.80 (10) 5.82
Op profit growth (62) 32.80 (21) 25.40
EBIT growth (68) 48 (21) 17.30
Net profit growth (148) (42) (827) (188)
Profitability ratios (%)        
OPM 10.60 24.90 20.80 23.60
EBIT margin 9.40 26.80 20 22.70
Net profit margin 6.38 (12) (23) 2.84
RoCE 3.59 10.40 6.82 8.75
RoNW 0.71 (1.50) (3.90) 1.33
RoA 0.61 (1.20) (2) 0.27
Per share ratios ()        
EPS 0.37 -- -- 0.56
Dividend per share -- -- -- --
Cash EPS 0.28 (1) (1.60) 0.34
Book value per share 13.90 13.50 14.60 11.40
Valuation ratios        
P/E 20.70 -- -- 18.20
P/CEPS 27.80 (12) (5.70) 30.10
P/B 0.55 0.82 0.61 0.89
EV/EBIDTA 12.10 6.67 8.54 10
Payout (%)        
Dividend payout -- -- -- --
Tax payout (60) (13) (406) (28)
Liquidity ratios        
Debtor days 119 117 125 106
Inventory days -- -- -- --
Creditor days (20) (24) (36) (58)
Leverage ratios        
Interest coverage (3.90) (4.70) (1.10) (1.30)
Net debt / equity -- 0.16 0.19 3.23
Net debt / op. profit -- 1.26 2.12 7.96
Cost breakup ()        
Material costs -- -- -- --
Employee costs (54) (44) (50) (45)
Other costs (36) (31) (29) (31)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 324 357 322 360
yoy growth (%) (9.20) 10.80 (10) 5.82
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (175) (159) (160) (163)
As % of sales 53.90 44.40 49.70 45.30
Other costs (115) (110) (95) (112)
As % of sales 35.60 30.70 29.50 31.10
Operating profit 34.30 89.10 67.10 84.90
OPM 10.60 24.90 20.80 23.60
Depreciation (5.20) (5) (4.30) (4)
Interest expense (7.80) (20) (62) (61)
Other income 1.40 11.50 1.83 0.90
Profit before tax 22.80 75.30 3.14 20.70
Taxes (14) (9.60) (13) (5.70)
Tax rate (60) (13) (406) (28)
Minorities and other -- -- -- (4.80)
Adj. profit 9.02 65.70 (9.60) 10.20
Exceptional items 11.70 (109) (65) --
Net profit 20.70 (43) (74) 10.20
yoy growth (%) (148) (42) (827) (188)
NPM 6.38 (12) (23) 2.84
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 22.80 75.30 3.14 20.70
Depreciation (5.20) (5) (4.30) (4)
Tax paid (14) (9.60) (13) (5.70)
Working capital 249 317 95.20 31.20
Other operating items -- -- -- --
Operating cashflow 253 377 81.30 42.20
Capital expenditure (349) (184) (77) (13)
Free cash flow (96) 193 4.48 28.90
Equity raised 830 730 700 39.20
Investments -- -- -- --
Debt financing/disposal 422 561 (328) 135
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,155 1,484 376 203
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 562 562 509 503
Preference capital -- -- -- --
Reserves 232 217 175 231
Net worth 794 779 684 734
Minority interest
Debt -- 32.20 186 228
Deferred tax liabilities (net) 46.20 16.90 -- --
Total liabilities 840 829 871 962
Fixed assets 664 666 668 775
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 33.20 14.20 4.78 3.84
Net working capital 101 115 124 97.10
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 85.40 92.90 119 111
Debtor days -- 105 121 126
Other current assets 98.60 100 91.50 65.80
Sundry creditors (9.20) (13) (18) (17)
Creditor days -- 15 18.40 19
Other current liabilities (74) (65) (68) (63)
Cash 42 33 73.90 86
Total assets 840 829 871 962
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 348 324 357 322 360
Excise Duty -- -- -- -- --
Net Sales 348 324 357 322 360
Other Operating Income -- -- -- -- --
Other Income 1.01 13.10 11.50 1.82 0.97
Total Income 349 337 369 324 361
Total Expenditure ** 295 290 377 320 280
PBIDT 54.10 47.30 (8.30) 4.23 81.10
Interest 2.16 7.75 20.40 61.50 61
PBDT 51.90 39.60 (29) (57) 20
Depreciation 4.83 5.17 4.95 4.27 4.02
Minority Interest Before NP -- -- -- -- --
Tax 11.60 6.71 9.61 12.70 5.78
Deferred Tax 10.30 7.02 -- -- --
Reported Profit After Tax 25.20 20.70 (43) (74) 10.20
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 25.20 20.70 (43) (74) 10.20
Extra-ordinary Items -- 7.01 (99) (52) --
Adjusted Profit After Extra-ordinary item 25.20 13.70 56.10 (22) 10.20
EPS (Unit Curr.) 0.45 0.37 (0.90) (2.60) 0.59
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 562 562 507 503 183
Public Shareholding (Number) -- -- -- -- 180,106,578
Public Shareholding (%) -- -- -- -- 99.30
Pledged/Encumbered - No. of Shares -- -- -- -- 974,044
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 100
Pledged/Encumbered - % in Total Equity -- -- -- -- 0.54
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 15.50 14.60 (2.30) 1.31 22.50
PBDTM(%) 14.90 12.20 (8) (18) 5.56
PATM(%) 7.24 6.38 (12) (23) 2.84