Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2019 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 6.40 0.53 2.15 (17)
Op profit growth (6.30) 6.04 20.90 (16)
EBIT growth 0.42 9.20 20.80 (13)
Net profit growth (18) 27.20 (7,155) (102)
Profitability ratios (%)        
OPM 10.80 12.30 11.70 9.86
EBIT margin 11.30 12 11 9.34
Net profit margin 5.63 7.27 5.74 (0.10)
RoCE 8.69 9.34 8.85 7.49
RoNW 1.42 1.86 1.56 --
RoA 1.08 1.42 1.15 --
Per share ratios ()        
EPS 7.51 8.99 7.35 --
Dividend per share 2.50 2.35 2.35 2.25
Cash EPS 4.53 6.01 4.17 (1.90)
Book value per share 116 111 99.30 99
Valuation ratios        
P/E 27.10 28.70 20.40 --
P/CEPS 44.90 43 36 (62)
P/B 1.75 2.32 1.51 1.22
EV/EBIDTA 13.70 17.30 11.10 11.50
Payout (%)        
Dividend payout -- -- -- --
Tax payout (34) (24) (30) (40)
Liquidity ratios        
Debtor days 33.40 33.20 31.90 33.20
Inventory days 77 77.70 83 89.50
Creditor days (39) (44) (43) (44)
Leverage ratios        
Interest coverage (16) (19) (8.20) (5.30)
Net debt / equity 0.01 -- 0.03 0.14
Net debt / op. profit 0.14 (0.20) 0.27 1.30
Cost breakup ()        
Material costs (55) (54) (53) (55)
Employee costs (11) (12) (12) (12)
Other costs (23) (21) (23) (23)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Revenue 7,252 6,815 6,780 6,637
yoy growth (%) 6.40 0.53 2.15 (17)
Raw materials (4,008) (3,699) (3,562) (3,622)
As % of sales 55.30 54.30 52.50 54.60
Employee costs (806) (821) (835) (805)
As % of sales 11.10 12.10 12.30 12.10
Other costs (1,652) (1,456) (1,592) (1,556)
As % of sales 22.80 21.40 23.50 23.40
Operating profit 786 839 791 654
OPM 10.80 12.30 11.70 9.86
Depreciation (123) (116) (126) (117)
Interest expense (52) (43) (92) (117)
Other income 157 94.20 83.10 82
Profit before tax 768 774 657 503
Taxes (261) (186) (198) (200)
Tax rate (34) (24) (30) (40)
Minorities and other (66) (72) (74) 24.70
Adj. profit 441 517 384 327
Exceptional items (33) (21) 5.30 (333)
Net profit 408 496 389 (5.50)
yoy growth (%) (18) 27.20 (7,155) (102)
NPM 5.63 7.27 5.74 (0.10)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Profit before tax 768 774 657 503
Depreciation (123) (116) (126) (117)
Tax paid (261) (186) (198) (200)
Working capital 885 792 (243) 16.60
Other operating items -- -- -- --
Operating cashflow 1,270 1,265 89.30 202
Capital expenditure 2,285 1,435 822 (18)
Free cash flow 3,554 2,699 911 184
Equity raised 10,757 10,978 10,563 11,978
Investments 601 595 873 755
Debt financing/disposal 150 152 (361) 149
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 15,062 14,424 11,986 13,066
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 63.10 63.10 63.10 63.10
Preference capital -- -- -- --
Reserves 7,269 6,968 6,202 6,184
Net worth 7,332 7,032 6,266 6,247
Minority interest
Debt 1,141 1,068 787 1,354
Deferred tax liabilities (net) 145 131 280 195
Total liabilities 9,646 9,240 8,252 8,658
Fixed assets 5,338 4,933 4,636 4,701
Intangible assets
Investments 1,188 1,161 1,451 1,366
Deferred tax asset (net) 58 132 135 117
Net working capital 2,029 1,775 1,455 1,973
Inventories 1,610 1,448 1,453 1,629
Inventory Days 81 77.60 78.20 89.60
Sundry debtors 681 648 592 592
Debtor days 34.30 34.70 31.90 32.60
Other current assets 1,031 1,031 844 1,105
Sundry creditors (665) (706) (738) (677)
Creditor days 33.50 37.80 39.70 37.30
Other current liabilities (628) (647) (697) (676)
Cash 1,034 1,238 575 501
Total assets 9,646 9,240 8,252 8,658
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 1,834 1,897 1,775 1,913 1,761
Excise Duty -- -- -- -- --
Net Sales 1,834 1,897 1,775 1,913 1,761
Other Operating Income -- -- -- -- --
Other Income 25.30 30.50 35.20 22.60 70.80
Total Income 1,859 1,928 1,811 1,935 1,832
Total Expenditure ** 1,601 1,640 1,610 1,716 1,601
PBIDT 258 287 201 219 231
Interest 20.10 18.20 15.50 13 11.50
PBDT 238 269 186 206 219
Depreciation 46.80 46 33 29.60 30.50
Minority Interest Before NP -- -- -- -- --
Tax 32.20 73.90 58.80 54.90 54.60
Deferred Tax 16.20 -- -- -- 9.12
Reported Profit After Tax 143 149 93.80 121 125
Minority Interest After NP -- -- 13.10 9.57 --
Net Profit after Minority Interest 152 142 22.90 99.30 184
Extra-ordinary Items (1.10) (5.40) (5.20) -- (4.50)
Adjusted Profit After Extra-ordinary item 154 147 28.10 99.30 188
EPS (Unit Curr.) 2.18 1.99 0.36 1.57 2.69
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 63.10 63.10 63.10 63.10 63.10
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(%) 14.10 15.10 11.30 11.40 13.10
PBDTM(%) 13 14.20 10.50 10.80 12.50
PATM(%) 7.81 7.86 5.28 6.34 7.10