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 13.30 10.40 (24) (6.10)
Op profit growth 28.70 113 (36) (24)
EBIT growth 43.30 301 (60) (33)
Net profit growth (417) 1,008 (90) (209)
Profitability ratios (%)        
OPM 16.50 14.50 7.49 8.99
EBIT margin 12.80 10.10 2.79 5.30
Net profit margin 10.10 (3.60) (0.40) (2.80)
RoCE 11.10 8.51 2.25 5.92
RoNW 6.97 (2.70) (0.30) (2.70)
RoA 2.19 (0.80) (0.10) (0.80)
Per share ratios ()        
EPS 155 -- -- --
Dividend per share 10 10 8 8
Cash EPS 62.10 (102) (59) (102)
Book value per share 506 366 451 323
Valuation ratios        
P/E 3.68 -- -- --
P/CEPS 9.19 (4.50) (5.20) (3)
P/B 1.13 1.26 0.68 0.94
EV/EBIDTA 6.46 7.12 12.90 7.71
Payout (%)        
Dividend payout -- -- -- (24)
Tax payout (30) (41) 54.90 (101)
Liquidity ratios        
Debtor days 32.90 36.80 43.60 38.40
Inventory days 72.90 69.70 77.50 68.10
Creditor days (64) (67) (76) (71)
Leverage ratios        
Interest coverage (3.10) (2.30) (0.70) (1.50)
Net debt / equity 1.38 2.20 1.73 2.30
Net debt / op. profit 3.85 4.59 9.51 5.74
Cost breakup ()        
Material costs (39) (33) (38) (40)
Employee costs (13) (15) (17) (15)
Other costs (31) (37) (38) (36)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 133,016 117,420 106,340 139,504
yoy growth (%) 13.30 10.40 (24) (6.10)
Raw materials (52,165) (39,305) (40,621) (55,667)
As % of sales 39.20 33.50 38.20 39.90
Employee costs (17,606) (17,252) (17,588) (21,408)
As % of sales 13.20 14.70 16.50 15.30
Other costs (41,355) (43,855) (40,163) (49,893)
As % of sales 31.10 37.30 37.80 35.80
Operating profit 21,891 17,008 7,968 12,536
OPM 16.50 14.50 7.49 8.99
Depreciation (5,962) (5,673) (5,306) (5,944)
Interest expense (5,502) (5,072) (4,221) (4,848)
Other income 1,084 535 302 796
Profit before tax 11,511 6,798 (1,258) 2,541
Taxes (3,405) (2,778) (690) (2,567)
Tax rate (30) (41) 54.90 (101)
Minorities and other (4,270) (3,936) (2,426) 30
Adj. profit 3,835 83.40 (4,373) 3.15
Exceptional items 9,599 (4,324) 3,990 (3,929)
Net profit 13,434 (4,241) (383) (3,926)
yoy growth (%) (417) 1,008 (90) (209)
NPM 10.10 (3.60) (0.40) (2.80)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 11,511 6,798 (1,258) 2,541
Depreciation (5,962) (5,673) (5,306) (5,944)
Tax paid (3,405) (2,778) (690) (2,567)
Working capital (7,343) (8,673) (12,540) 980
Other operating items -- -- -- --
Operating cashflow (5,199) (10,326) (19,794) (4,990)
Capital expenditure 32,044 811 (33,731) (7,273)
Free cash flow 26,845 (9,515) (53,525) (12,264)
Equity raised 81,120 80,454 76,324 74,621
Investments 10,052 8,436 7,456 (1,638)
Debt financing/disposal 102,973 92,496 101,091 105,668
Dividends paid -- -- -- 777
Other items -- -- -- --
Net in cash 220,990 171,870 131,345 167,164
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 3,420 3,420 970 3,245
Preference capital 13.30 20 -- --
Reserves 65,505 57,451 34,574 40,487
Net worth 68,938 60,891 35,544 43,733
Minority interest
Debt 100,803 92,127 83,014 81,987
Deferred tax liabilities (net) 23,129 18,028 14,808 17,556
Total liabilities 195,235 171,982 134,969 144,056
Fixed assets 143,083 112,719 107,791 108,196
Intangible assets
Investments 5,738 17,899 12,457 10,714
Deferred tax asset (net) 11,478 8,494 5,664 8,763
Net working capital 31,594 24,932 4,136 10,198
Inventories 31,656 28,331 24,804 20,013
Inventory Days -- 77.70 77.10 68.70
Sundry debtors 11,811 12,416 11,587 12,066
Debtor days -- 34.10 36 41.40
Other current assets 37,144 29,419 10,888 19,709
Sundry creditors (21,717) (20,414) (18,574) (18,557)
Creditor days -- 56 57.70 63.70
Other current liabilities (27,300) (24,820) (24,568) (23,033)
Cash 3,341 7,938 4,921 6,186
Total assets 195,235 171,982 134,969 144,056
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 33,954 35,382 41,186 38,086 40,313
Excise Duty -- -- -- -- --
Net Sales 33,954 35,382 41,186 38,086 40,313
Other Operating Income 625 565 1,237 768 584
Other Income 366 373 599 503 659
Total Income 34,945 36,320 43,022 39,357 41,557
Total Expenditure ** 31,694 30,605 35,010 32,405 32,138
PBIDT 3,251 5,715 8,013 6,952 9,419
Interest 1,871 1,806 1,938 1,926 2,139
PBDT 1,379 3,909 6,075 5,026 7,281
Depreciation 2,127 2,071 1,881 1,866 1,848
Minority Interest Before NP -- -- -- -- --
Tax 315 950 1,216 1,692 1,832
Deferred Tax (4,365) 173 683 (285) 485
Reported Profit After Tax 3,302 714 2,295 1,753 3,116
Minority Interest After NP (103) (3) (87) -- (483)
Net Profit after Minority Interest 3,405 717 2,383 1,753 3,599
Extra-ordinary Items 282 6.04 6.36 15 93.70
Adjusted Profit After Extra-ordinary item 3,124 711 2,376 1,738 3,505
EPS (Unit Curr.) 29.30 5.83 20.40 19.60 31.10
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1,145 1,145 1,145 1,145 1,145
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(%) 9.57 16.20 19.50 18.30 23.40
PBDTM(%) 4.06 11 14.70 13.20 18.10
PATM(%) 9.73 2.02 5.57 4.60 7.73