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 62.50 25.40 14.80 42.40
Op profit growth 6.12 15.10 13.70 35.30
EBIT growth 17.80 32.30 17.60 56.80
Net profit growth 28.20 34.50 22.70 83.90
Profitability ratios (%)        
OPM 15.40 23.60 25.80 26
EBIT margin 15.90 21.90 20.80 20.30
Net profit margin 10.50 13.30 12.40 11.60
RoCE 43.10 42.60 37.10 37.50
RoNW 7.32 7.30 7.07 8.10
RoA 7.09 6.44 5.51 5.35
Per share ratios ()        
EPS 6.43 10 7.41 6.34
Dividend per share 0.25 2 1.25 0.25
Cash EPS 6.39 8.64 4.36 3.12
Book value per share 24.50 38.80 29.90 24
Valuation ratios        
P/E 34.40 16.40 13.40 8.11
P/CEPS 34.60 19 22.70 16.50
P/B 9.03 4.24 3.31 2.14
EV/EBIDTA 21.10 17.80 12.80 7.62
Payout (%)        
Dividend payout -- -- 4.02 4.69
Tax payout (34) (36) (35) (34)
Liquidity ratios        
Debtor days 59.80 76.40 117 129
Inventory days 14.50 45.90 38.70 21.80
Creditor days (13) (8.60) (25) (41)
Leverage ratios        
Interest coverage (100) (18) (12) (7.50)
Net debt / equity (0.60) (0.20) 0.10 0.31
Net debt / op. profit (1.50) (0.50) 0.19 0.52
Cost breakup ()        
Material costs (0.80) 0.01 (71) (72)
Employee costs (1.10) (1.10) (0.80) (0.70)
Other costs (83) (75) (2) (1.50)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 6,502 4,000 3,191 2,780
yoy growth (%) 62.50 25.40 14.80 42.40
Raw materials (54) 0.26 (2,280) (1,995)
As % of sales 0.84 0.01 71.50 71.70
Employee costs (69) (44) (25) (20)
As % of sales 1.06 1.10 0.79 0.70
Other costs (5,375) (3,011) (63) (43)
As % of sales 82.70 75.30 1.97 1.54
Operating profit 1,004 946 822 723
OPM 15.40 23.60 25.80 26
Depreciation (4.20) (73) (164) (165)
Interest expense (10) (50) (56) (75)
Other income 34.50 5.28 5.64 5.91
Profit before tax 1,024 828 608 489
Taxes (343) (297) (213) (167)
Tax rate (34) (36) (35) (34)
Minorities and other -- -- -- --
Adj. profit 680 531 395 322
Exceptional items -- -- -- --
Net profit 680 531 395 322
yoy growth (%) 28.20 34.50 22.70 83.90
NPM 10.50 13.30 12.40 11.60
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 1,024 828 608 489
Depreciation (4.20) (73) (164) (165)
Tax paid (343) (297) (213) (167)
Working capital 2,185 1,794 1,081 576
Other operating items -- -- -- --
Operating cashflow 2,861 2,251 1,312 733
Capital expenditure (287) (704) 259 40.70
Free cash flow 2,574 1,547 1,570 774
Equity raised 2,220 1,890 1,615 1,577
Investments 25.60 0.39 (0.80) (1)
Debt financing/disposal (142) (118) 27.60 119
Dividends paid -- -- 13.20 12.60
Other items -- -- -- --
Net in cash 4,678 3,319 3,225 2,481
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 106 106 52.90 52.90
Preference capital -- -- -- --
Reserves 2,496 2,487 2,001 1,530
Net worth 2,602 2,592 2,054 1,583
Minority interest
Debt -- -- 144 320
Deferred tax liabilities (net) -- -- 8.46 13.20
Total liabilities 2,602 2,592 2,206 1,916
Fixed assets 156 93 28.80 132
Intangible assets
Investments 3.67 29 1.85 1.50
Deferred tax asset (net) 5.38 11.30 10.30 0.20
Net working capital 1,293 985 1,562 1,615
Inventories 4.11 17.20 499 507
Inventory Days -- 0.96 45.50 58
Sundry debtors 1,320 1,308 824 850
Debtor days -- 73.40 75.20 97.20
Other current assets 84.60 59.90 309 434
Sundry creditors (45) (348) (30) (114)
Creditor days -- 19.50 2.71 13.10
Other current liabilities (70) (53) (41) (62)
Cash 1,144 1,474 603 167
Total assets 2,602 2,592 2,206 1,916
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 478 1,407 4,655 2,855 2,311
Excise Duty -- -- -- -- --
Net Sales 478 1,407 4,655 2,855 2,311
Other Operating Income -- -- -- -- 0.01
Other Income 63.20 61.30 14.90 2.74 5.29
Total Income 541 1,468 4,670 2,858 2,316
Total Expenditure ** 469 1,427 3,747 2,176 1,706
PBIDT 71.90 41.50 923 682 610
Interest -- -- 9.90 40.20 42.50
PBDT 71.90 41.50 913 642 567
Depreciation 10.90 5.73 2.27 60.20 129
Minority Interest Before NP -- -- -- -- --
Tax 17.80 12.70 317 210 174
Deferred Tax 3.12 4.27 (10) (8.10) (22)
Reported Profit After Tax 40.10 18.80 604 379 286
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 40.10 18.80 604 379 286
Extra-ordinary Items 1.49 0.93 -- -- --
Adjusted Profit After Extra-ordinary item 38.60 17.90 604 379 286
EPS (Unit Curr.) 0.38 0.18 5.71 7.16 5.52
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 106 106 106 52.90 52.90
Public Shareholding (Number) -- -- -- -- 308,980,781
Public Shareholding (%) -- -- -- -- 58.40
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 220,176,514
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 41.60
PBIDTM(%) 15 2.95 19.80 23.90 26.40
PBDTM(%) 15 2.95 19.60 22.50 24.50
PATM(%) 8.40 1.33 13 13.30 12.40