Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2013 Mar-2012
Growth matrix (%)        
Revenue growth 46.80 116 (0.70) 16.20
Op profit growth 90.20 2,425 (88) 7.02
EBIT growth 122 329,113 (100) 7.04
Net profit growth 147 (391) (304) 0.55
Profitability ratios (%)        
OPM 15.80 12.20 1.05 8.73
EBIT margin 19.30 12.80 0.01 7.76
Net profit margin 8.48 5.03 (3.70) 1.83
RoCE 13.40 15.20 0.01 12.90
RoNW 2.88 3.68 (3.80) 1.85
RoA 1.47 1.50 (1.50) 0.76
Per share ratios ()        
EPS 13.80 5.56 -- 1.57
Dividend per share 1 -- -- --
Cash EPS 12 4.38 (4.20) 0.56
Book value per share 175 63.90 19.50 22.60
Valuation ratios        
P/E 5.48 11 -- 1.01
P/CEPS 6.27 14 (0.30) 2.83
P/B 0.43 0.96 0.06 0.07
EV/EBIDTA 15.20 23.60 33 4.34
Payout (%)        
Dividend payout -- -- -- --
Tax payout (50) (31) (29) (31)
Liquidity ratios        
Debtor days 131 145 66.90 65.20
Inventory days 91.40 113 154 127
Creditor days (70) (81) (104) (86)
Leverage ratios        
Interest coverage (2.40) (2.40) -- (1.50)
Net debt / equity 0.71 0.84 1.47 1.12
Net debt / op. profit 4.85 3.99 32.20 3.38
Cost breakup ()        
Material costs (62) (62) (86) (78)
Employee costs (8.70) (18) (6.30) (3.40)
Other costs (14) (7.80) (7) (9.50)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2013 Mar-2012
Revenue 388 264 122 123
yoy growth (%) 46.80 116 (0.70) 16.20
Raw materials (240) (165) (105) (97)
As % of sales 61.80 62.30 85.60 78.40
Employee costs (34) (47) (7.70) (4.10)
As % of sales 8.73 17.70 6.30 3.36
Other costs (53) (21) (8.60) (12)
As % of sales 13.70 7.80 7.04 9.47
Operating profit 61.40 32.30 1.28 10.70
OPM 15.80 12.20 1.05 8.73
Depreciation (4.20) (2.80) (1.50) (1.40)
Interest expense (32) (14) (6.40) (6.30)
Other income 17.60 4.26 0.23 0.25
Profit before tax 43.10 19.70 (6.40) 3.25
Taxes (22) (6.20) 1.83 (1)
Tax rate (50) (31) (29) (31)
Minorities and other -- -- -- --
Adj. profit 21.60 13.50 (4.60) 2.25
Exceptional items 11.30 (0.20) -- --
Net profit 32.90 13.30 (4.60) 2.25
yoy growth (%) 147 (391) (304) 0.55
NPM 8.48 5.03 (3.70) 1.83
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2013 Mar-2012
Profit before tax 43.10 19.70 (6.40) 3.25
Depreciation (4.20) (2.80) (1.50) (1.40)
Tax paid (22) (6.20) 1.83 (1)
Working capital 189 276 -- (276)
Other operating items -- -- -- --
Operating cashflow 206 286 (6.10) (275)
Capital expenditure 32.10 41.60 -- (42)
Free cash flow 239 328 (6.10) (316)
Equity raised 388 143 31.80 135
Investments 114 1.84 -- (1.80)
Debt financing/disposal 308 187 21.70 (106)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,050 660 47.40 (289)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2013
Equity capital 84.50 256 23.90 14.40
Preference capital -- -- -- --
Reserves 564 162 129 13.60
Net worth 648 418 153 28
Minority interest
Debt 312 323 214 43.90
Deferred tax liabilities (net) 6.72 4.83 3.89 1.39
Total liabilities 967 746 370 73.20
Fixed assets 64.90 64.60 77.30 28.70
Intangible assets
Investments 218 114 1.89 0.05
Deferred tax asset (net) 1.34 0.09 0.29 3.99
Net working capital 612 541 206 37.80
Inventories 74.70 86.80 107 55.90
Inventory Days -- 81.70 149 167
Sundry debtors 148 91.10 187 22.60
Debtor days -- 85.70 258 67.50
Other current assets 498 460 53.50 3.29
Sundry creditors (80) (65) (61) (42)
Creditor days -- 61.60 83.70 125
Other current liabilities (28) (31) (81) (2.20)
Cash 70.20 25.50 84.60 2.69
Total assets 967 746 370 73.20
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2009
Gross Sales 371 271 173 97.50 64.10
Excise Duty -- -- -- 6.52 --
Net Sales 371 271 173 91 64.10
Other Operating Income -- -- -- -- 0.49
Other Income 24.40 5.02 1.97 0.10 (2.80)
Total Income 395 276 175 91.10 61.80
Total Expenditure ** 316 219 151 79.10 57
PBIDT 78.60 56.70 24.10 12 4.70
Interest 28.90 22.70 8.39 6.54 3.78
PBDT 49.80 34.10 15.70 5.44 0.92
Depreciation 2.99 3.29 2 1.22 2.02
Minority Interest Before NP -- -- -- -- --
Tax 13.90 10.50 4.15 -- --
Deferred Tax 0.48 (0.10) -- 1.33 --
Reported Profit After Tax 32.40 20.40 9.54 2.90 (1.10)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 32.40 20.40 9.54 2.90 (1.10)
Extra-ordinary Items (0.20) 0.93 -- -- --
Adjusted Profit After Extra-ordinary item 32.60 19.50 9.54 2.90 (1.10)
EPS (Unit Curr.) 2.20 8.55 4.51 1.45 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 33 23.90 23.90 20 12.50
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(%) 21.20 21 13.90 13.20 7.33
PBDTM(%) 13.40 12.60 9.05 5.98 1.44
PATM(%) 8.73 7.53 5.50 3.19 (1.70)