Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM (9) -- -- --
EBIT margin (12) -- -- --
Net profit margin 12.50 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.37 -- -- --
Dividend per share -- -- -- --
Cash EPS 0.98 -- -- --
Book value per share 9.78 -- -- --
Valuation ratios        
P/E 16.70 -- -- --
P/CEPS 23.20 -- -- --
P/B 2.34 -- -- --
EV/EBIDTA (26) -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 2.64 -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 72.60 -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit 0.03 -- -- --
Cost breakup ()        
Material costs (85) -- -- --
Employee costs (8.50) -- -- --
Other costs (16) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 - - -
Revenue 3.37 -- -- --
yoy growth (%) -- -- -- --
Raw materials (2.90) -- -- --
As % of sales 85 -- -- --
Employee costs (0.30) -- -- --
As % of sales 8.47 -- -- --
Other costs (0.50) -- -- --
As % of sales 15.50 -- -- --
Operating profit (0.30) -- -- --
OPM (9) -- -- --
Depreciation (0.10) -- -- --
Interest expense -- -- -- --
Other income 0.03 -- -- --
Profit before tax (0.40) -- -- --
Taxes -- -- -- --
Tax rate 2.64 -- -- --
Minorities and other 0.82 -- -- --
Adj. profit 0.42 -- -- --
Exceptional items -- -- -- --
Net profit 0.42 -- -- --
yoy growth (%) -- -- -- --
NPM 12.50 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 - - -
Profit before tax (0.40) -- -- --
Depreciation (0.10) -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 -
Equity capital 3.08 3.08 3.08 --
Preference capital -- -- -- --
Reserves 0.60 (0.10) (0.10) --
Net worth 3.68 2.98 3.01 --
Minority interest
Debt 2.59 4.79 0.07 --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 6.27 7.77 3.08 --
Fixed assets 3.31 3.78 2.22 --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 2.85 3.82 0.79 --
Inventories 3.21 4.08 -- --
Inventory Days -- -- -- --
Sundry debtors 15.60 11.70 2.78 --
Debtor days -- -- 301 --
Other current assets 2.66 2.50 0.71 --
Sundry creditors (18) (14) (2.10) --
Creditor days -- -- 228 --
Other current liabilities (0.50) (0.60) (0.60) --
Cash 0.10 0.17 0.08 --
Total assets 6.26 7.77 3.09 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018
Gross Sales 19.80 17.10 28.20 4.86 17.10
Excise Duty -- -- -- -- --
Net Sales 19.80 17.10 28.20 4.86 17.10
Other Operating Income -- -- -- -- --
Other Income 0.29 0.55 0.27 0.02 0.47
Total Income 20.10 17.70 28.40 4.89 17.60
Total Expenditure ** 19.20 17 27.50 4.43 16.90
PBIDT 0.90 0.67 0.92 0.45 0.67
Interest 0.33 0.39 0.60 0.09 0.42
PBDT 0.58 0.28 0.32 0.36 0.25
Depreciation 0.07 0.07 0.08 0.08 --
Minority Interest Before NP -- -- -- -- --
Tax 0.12 (0.10) 0.17 0.12 --
Deferred Tax -- 0.01 0.01 -- --
Reported Profit After Tax 0.38 0.33 0.06 0.15 0.25
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.38 0.33 0.06 0.15 0.25
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.38 0.33 0.06 0.15 0.25
EPS (Unit Curr.) 1.25 1.07 0.19 0.49 0.80
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.08 3.08 3.08 3.08 3.08
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(%) 4.54 3.91 3.27 9.26 3.91
PBDTM(%) 2.93 1.64 1.14 7.41 1.46
PATM(%) 1.92 1.93 0.21 3.09 1.46