Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
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-2016 Mar-2015 Mar-2012 Mar-2011
Equity capital 3.19 3.19 3.19 3.19
Preference capital -- -- -- --
Reserves 62.40 55.80 33.80 28.70
Net worth 65.60 59 36.90 31.90
Minority interest
Debt 39.60 -- 1.85 8.36
Deferred tax liabilities (net) -- -- 0.30 0.40
Total liabilities 113 66.50 43.90 40.70
Fixed assets 42.30 7.01 6.93 7.80
Intangible assets
Investments 3.02 4.52 4.09 4.01
Deferred tax asset (net) 1.60 1.38 0.55 0.53
Net working capital (75) (83) (40) (62)
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 61.50 61.20 29.90 22.80
Debtor days -- -- -- --
Other current assets 26.50 20.70 11.90 12
Sundry creditors (136) (142) (64) (81)
Creditor days -- -- -- --
Other current liabilities (27) (23) (19) (15)
Cash 141 137 72.70 90.10
Total assets 113 66.50 43.90 40.70
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015
Gross Sales 113 133 104 89.50 89.90
Excise Duty -- -- -- -- --
Net Sales 113 133 104 89.50 89.90
Other Operating Income 14.10 17.60 13.80 10.90 5.21
Other Income 13.90 13.40 12.40 11.20 10.80
Total Income 141 164 130 112 106
Total Expenditure ** 97.20 107 96.40 90.20 86.40
PBIDT 44.10 57.20 33.30 21.40 19.50
Interest 10.80 13.70 6.84 4.66 1.17
PBDT 33.30 43.50 26.50 16.80 18.40
Depreciation 5.51 5.85 5.84 3.50 2.26
Minority Interest Before NP -- -- -- -- --
Tax 7.32 13.80 7.47 5.63 5.87
Deferred Tax 0.48 (0.30) -- -- (0.50)
Reported Profit After Tax 20 24.20 13.20 7.63 10.70
Minority Interest After NP 2.49 3.15 1.57 0.76 1.09
Net Profit after Minority Interest 17.50 21 12.20 6.98 9.83
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 17.50 21 12.20 6.98 9.83
EPS (Unit Curr.) 54.70 65.80 38.10 21.90 30.80
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 27 27 -- -- 24
Equity 3.19 3.19 3.19 3.19 3.19
Public Shareholding (Number) -- -- -- -- 927,142
Public Shareholding (%) -- -- -- -- 29
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 2,267,658
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 71
PBIDTM(%) 38.90 43 32.20 23.90 21.70
PBDTM(%) 29.40 32.70 25.60 18.70 20.40
PATM(%) 17.60 18.20 12.70 8.53 11.90