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 0.53 2.15 (17) 3.31
Op profit growth 6.04 20.90 (16) 3.05
EBIT growth 9.20 20.80 (13) 1.01
Net profit growth 27.20 (7,155) (102) (48)
Profitability ratios (%)        
OPM 12.30 11.70 9.86 9.69
EBIT margin 12 11 9.34 8.90
Net profit margin 7.27 5.74 (0.10) 3.10
RoCE 9.34 8.85 7.49 8.75
RoNW 1.86 1.56 -- 1.09
RoA 1.42 1.15 -- 0.76
Per share ratios ()        
EPS 8.99 7.35 -- 4.25
Dividend per share 2.35 2.35 2.25 2.25
Cash EPS 6.01 4.17 (1.90) 1.86
Book value per share 111 99.30 99 88.80
Valuation ratios        
P/E 28.70 20.40 -- 35.10
P/CEPS 43 36 (62) 80.40
P/B 2.32 1.51 1.22 1.68
EV/EBIDTA 17.30 11.10 11.50 11.80
Payout (%)        
Dividend payout -- -- -- 65.90
Tax payout (24) (30) (40) (34)
Liquidity ratios        
Debtor days 33.20 31.90 33.20 29
Inventory days 77.70 83 89.50 71.80
Creditor days (44) (43) (44) (39)
Leverage ratios        
Interest coverage (19) (8.20) (5.30) (8.70)
Net debt / equity -- 0.03 0.14 0.14
Net debt / op. profit (0.20) 0.27 1.30 1.01
Cost breakup ()        
Material costs (54) (53) (55) (48)
Employee costs (12) (12) (12) (11)
Other costs (21) (23) (23) (32)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 6,815 6,780 6,637 7,993
yoy growth (%) 0.53 2.15 (17) 3.31
Raw materials (3,699) (3,562) (3,622) (3,837)
As % of sales 54.30 52.50 54.60 48
Employee costs (821) (835) (805) (858)
As % of sales 12.10 12.30 12.10 10.70
Other costs (1,456) (1,592) (1,556) (2,524)
As % of sales 21.40 23.50 23.40 31.60
Operating profit 839 791 654 775
OPM 12.30 11.70 9.86 9.69
Depreciation (116) (126) (117) (133)
Interest expense (43) (92) (117) (82)
Other income 94.20 83.10 82 70
Profit before tax 774 657 503 630
Taxes (186) (198) (200) (216)
Tax rate (24) (30) (40) (34)
Minorities and other (72) (74) 24.70 (37)
Adj. profit 517 384 327 378
Exceptional items (21) 5.30 (333) (130)
Net profit 496 389 (5.50) 248
yoy growth (%) 27.20 (7,155) (102) (48)
NPM 7.27 5.74 (0.10) 3.10
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 774 657 503 630
Depreciation (116) (126) (117) (133)
Tax paid (186) (198) (200) (216)
Working capital 816 (29) 339 (249)
Other operating items -- -- -- --
Operating cashflow 1,288 303 525 31.80
Capital expenditure 2,056 1,053 1,015 (216)
Free cash flow 3,344 1,357 1,540 (184)
Equity raised 10,370 10,318 10,939 11,112
Investments 575 885 788 11.10
Debt financing/disposal 76.30 (129) 206 119
Dividends paid -- -- -- 142
Other items -- -- -- --
Net in cash 14,365 12,430 13,473 11,200
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 -- 77.60 78.20 89.60
Sundry debtors 681 648 592 592
Debtor days -- 34.70 31.90 32.60
Other current assets 1,031 1,031 844 1,105
Sundry creditors (665) (706) (738) (677)
Creditor days -- 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.) Mar-2019 Dec-2018 Sep-2018 Jun-2018 Mar-2018
Gross Sales 1,775 1,913 1,761 1,803 1,688
Excise Duty -- -- -- -- --
Net Sales 1,775 1,913 1,761 1,803 1,688
Other Operating Income -- -- -- -- --
Other Income 35.20 22.60 70.80 28.50 25.70
Total Income 1,811 1,935 1,832 1,831 1,714
Total Expenditure ** 1,610 1,716 1,601 1,572 1,544
PBIDT 201 219 231 259 170
Interest 15.50 13 11.50 12.60 13.60
PBDT 186 206 219 247 156
Depreciation 33 29.60 30.50 29.50 28.50
Minority Interest Before NP -- -- -- -- --
Tax 58.80 54.90 63.70 83.50 13
Deferred Tax -- -- -- -- --
Reported Profit After Tax 93.80 121 125 134 115
Minority Interest After NP 13.10 9.57 14.20 11.90 12.10
Net Profit after Minority Interest 22.90 99.30 170 116 59.50
Extra-ordinary Items (5.20) -- (6.70) (11) (1.50)
Adjusted Profit After Extra-ordinary item 28.10 99.30 176 127 60.90
EPS (Unit Curr.) 0.36 1.57 2.69 1.84 0.94
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(%) 11.30 11.40 13.10 14.40 10.10
PBDTM(%) 10.50 10.80 12.50 13.70 9.25
PATM(%) 5.28 6.34 7.10 7.41 6.79