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 0.48 30.40 41.90 (38)
Op profit growth 15.20 37.80 8.41 12.70
EBIT growth 6.29 43.20 9.86 22.70
Net profit growth (10) 61.80 (16) 119
Profitability ratios (%)        
OPM 62.60 54.60 51.70 67.70
EBIT margin 28.30 26.70 24.30 31.40
Net profit margin 5.63 6.29 5.07 8.54
RoCE 4.86 4.30 3.45 4.11
RoNW 0.48 0.65 0.54 0.64
RoA 0.24 0.25 0.18 0.28
Per share ratios ()        
EPS 0.14 0.15 0.12 0.12
Dividend per share -- -- -- 0.12
Cash EPS (0.90) (0.60) (0.70) (0.60)
Book value per share 6.99 7.33 5.86 5.72
Valuation ratios        
P/E 31.60 31.30 41.70 110
P/CEPS (5) (7.60) (7.70) (21)
P/B 0.63 0.73 0.85 2.30
EV/EBIDTA 4.84 9.58 11.80 18.10
Payout (%)        
Dividend payout -- -- -- 97.90
Tax payout (24) (18) (19) (18)
Liquidity ratios        
Debtor days 45.70 54.10 51.80 61.10
Inventory days 70.10 159 271 230
Creditor days (369) (474) (312) (438)
Leverage ratios        
Interest coverage (1.40) (1.40) (1.30) (1.50)
Net debt / equity 0.55 1.23 1.92 1.88
Net debt / op. profit 2.51 6.72 8.87 9.24
Cost breakup ()        
Material costs (17) (27) (30) (19)
Employee costs (2.50) (1.80) (2.20) (1.60)
Other costs (18) (17) (16) (12)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 33.40 33.20 25.50 17.90
yoy growth (%) 0.48 30.40 41.90 (38)
Raw materials (5.80) (8.90) (7.70) (3.40)
As % of sales 17.30 26.80 30.30 19.10
Employee costs (0.80) (0.60) (0.60) (0.30)
As % of sales 2.53 1.80 2.18 1.59
Other costs (5.90) (5.60) (4) (2.10)
As % of sales 17.60 16.80 15.90 11.60
Operating profit 20.90 18.10 13.20 12.10
OPM 62.60 54.60 51.70 67.70
Depreciation (14) (11) (8.10) (8.10)
Interest expense (6.90) (6.30) (4.60) (3.80)
Other income 2.38 1.25 1.12 1.60
Profit before tax 2.48 2.56 1.58 1.88
Taxes (0.60) (0.50) (0.30) (0.30)
Tax rate (24) (18) (19) (18)
Minorities and other -- -- -- --
Adj. profit 1.88 2.09 1.28 1.54
Exceptional items -- -- 0.01 --
Net profit 1.88 2.09 1.29 1.53
yoy growth (%) (10) 61.80 (16) 119
NPM 5.63 6.29 5.07 8.54
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 2.48 2.56 1.58 1.88
Depreciation (14) (11) (8.10) (8.10)
Tax paid (0.60) (0.50) (0.30) (0.30)
Working capital (7.10) (4.30) 5.28 83.40
Other operating items -- -- -- --
Operating cashflow (19) (13) (1.50) 76.80
Capital expenditure 134 173 26.20 22
Free cash flow 114 161 24.70 98.80
Equity raised 139 138 99.70 98.50
Investments 11.30 5.43 (1.70) (1.30)
Debt financing/disposal 53.80 128 103 106
Dividends paid -- -- -- 1.25
Other items -- -- -- --
Net in cash 318 432 226 303
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 13.60 13.60 10.40 10.40
Preference capital -- 12.50 -- --
Reserves 81.30 73.40 50.50 49.20
Net worth 94.90 99.50 60.90 59.60
Minority interest
Debt 54.60 126 119 114
Deferred tax liabilities (net) 0.22 0.28 0.26 0.19
Total liabilities 159 229 184 176
Fixed assets 119 208 155 75.50
Intangible assets
Investments 24.70 16.80 9.73 10.10
Deferred tax asset (net) -- -- -- --
Net working capital 13.20 0.52 15.90 88.60
Inventories 2.80 10 18.90 18.90
Inventory Days 30.60 110 271 385
Sundry debtors 2.69 5.67 4.18 3.04
Debtor days 29.40 62.30 59.90 61.90
Other current assets 9.95 12.60 10.20 80.50
Sundry creditors (0.20) (25) (14) (7)
Creditor days 1.75 276 201 143
Other current liabilities (2.10) (2.60) (3.40) (6.90)
Cash 2.10 3.64 2.76 1.87
Total assets 159 229 184 176
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 34.40 33.40 33.20 24 16.50
Excise Duty -- -- -- 0.04 --
Net Sales 34.40 33.40 33.20 23.90 16.50
Other Operating Income -- -- -- 1.52 1.41
Other Income 1.62 2.38 1.25 1.13 1.60
Total Income 36 35.70 34.50 26.60 19.50
Total Expenditure ** 10.70 12.70 15.30 12.50 5.99
PBIDT 25.30 23.10 19.20 14.10 13.60
Interest 5.64 6.95 6.31 4.62 3.76
PBDT 19.70 16.10 12.90 9.48 9.79
Depreciation 12.90 13.60 10.30 7.89 7.91
Minority Interest Before NP -- -- -- -- --
Tax 1.48 0.66 0.44 0.22 0.40
Deferred Tax (0.40) (0.10) 0.02 0.07 (0.10)
Reported Profit After Tax 5.76 1.88 2.09 1.29 1.53
Minority Interest After NP 0.50 (0.40) -- -- 0.25
Net Profit after Minority Interest 5.26 2.26 2.09 1.30 1.29
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.26 2.26 2.09 1.30 1.29
EPS (Unit Curr.) 0.42 0.14 0.15 0.12 0.12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- 12
Equity 13.60 13.60 13.60 10.40 10.40
Public Shareholding (Number) -- -- 26,015,351 26,043,704 2,676,600
Public Shareholding (%) -- -- 25 25 25.70
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- 78,006,649 77,978,296 77,256,000
Non Encumbered - % in Total Promoters Holding -- -- 100 100 100
Non Encumbered - % in Total Equity -- -- 75 75 74.30
PBIDTM(%) 73.70 69.10 57.80 58.90 82
PBDTM(%) 57.30 48.30 38.80 39.60 59.20
PATM(%) 16.70 5.64 6.30 5.39 9.26