Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
Growth matrix (%)        
Revenue growth 95.80 53.40 -- --
Op profit growth 61.20 39.20 -- --
EBIT growth 73.40 43.10 -- --
Net profit growth 59.20 37.90 -- --
Profitability ratios (%)        
OPM 36.10 43.80 48.30 --
EBIT margin 36.90 41.70 44.70 --
Net profit margin 20.30 25 27.80 --
RoCE 30.70 28.50 -- --
RoNW 7.62 6.37 -- --
RoA 4.23 4.29 -- --
Per share ratios ()        
EPS 14.60 8.64 12 --
Dividend per share -- -- -- --
Cash EPS 11 6.68 10.10 --
Book value per share 49.70 36.50 56.50 --
Valuation ratios        
P/E 6.35 9.16 0.74 --
P/CEPS 8.38 11.80 0.88 --
P/B 1.86 2.17 0.16 --
EV/EBIDTA 17.40 25.30 3.68 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (26) (33) (38) --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days 13.10 12 -- --
Creditor days (26) (33) -- --
Leverage ratios        
Interest coverage (5.70) (16) (1,754) --
Net debt / equity 0.54 0.65 (0.10) --
Net debt / op. profit 1.15 1.64 (0.20) --
Cost breakup ()        
Material costs (8.40) (12) (14) --
Employee costs (14) (12) (10) --
Other costs (41) (32) (27) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Revenue 14.30 7.28 4.75 --
yoy growth (%) 95.80 53.40 -- --
Raw materials (1.20) (0.80) (0.70) --
As % of sales 8.42 11.50 14.10 --
Employee costs (2.10) (0.90) (0.50) --
As % of sales 14.40 12.20 10.50 --
Other costs (5.90) (2.40) (1.30) --
As % of sales 41.10 32.50 27.10 --
Operating profit 5.15 3.19 2.29 --
OPM 36.10 43.80 48.30 --
Depreciation (0.50) (0.30) (0.20) --
Interest expense (0.90) (0.20) -- --
Other income 0.58 0.19 0.03 --
Profit before tax 4.33 2.84 2.12 --
Taxes (1.10) (0.90) (0.80) --
Tax rate (26) (33) (38) --
Minorities and other (0.30) (0.10) -- --
Adj. profit 2.90 1.82 1.32 --
Exceptional items -- -- -- --
Net profit 2.90 1.82 1.32 --
yoy growth (%) 59.20 37.90 -- --
NPM 20.30 25 27.80 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Profit before tax 4.33 2.84 2.12 --
Depreciation (0.50) (0.30) (0.20) --
Tax paid (1.10) (0.90) (0.80) --
Working capital 2.65 -- -- --
Other operating items -- -- -- --
Operating cashflow 5.40 1.56 -- --
Capital expenditure 12.80 -- -- --
Free cash flow 18.20 1.56 -- --
Equity raised 12.10 9.90 -- --
Investments (1.60) -- -- --
Debt financing/disposal 7.65 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 36.30 11.50 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 -
Equity capital 2.21 2.21 1.10 --
Preference capital -- -- -- --
Reserves 8.76 5.86 5.14 --
Net worth 11 8.07 6.24 --
Minority interest
Debt 7.65 6.39 -- --
Deferred tax liabilities (net) 0.40 0.28 0.16 --
Total liabilities 19.50 14.90 6.40 --
Fixed assets 15.30 13.60 3.34 --
Intangible assets
Investments 1 0.01 2.59 --
Deferred tax asset (net) -- -- -- --
Net working capital 1.39 0.10 -- --
Inventories 0.72 0.30 0.18 --
Inventory Days 18.40 15 13.80 --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 1.69 0.47 0.24 --
Sundry creditors (0.80) (0.50) (0.20) --
Creditor days 19.70 26.10 16.20 --
Other current liabilities (0.30) (0.20) (0.20) --
Cash 1.74 1.15 0.49 --
Total assets 19.50 14.90 6.40 --
Switch to
Consolidated
Standalone


Report not showing data