Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 21.20 -- -- --
EBIT margin 15.50 -- -- --
Net profit margin 13 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 33.80 -- -- --
Dividend per share 4 -- -- --
Cash EPS 16.20 -- -- --
Book value per share 127 -- -- --
Valuation ratios        
P/E 7.08 -- -- --
P/CEPS 14.80 -- -- --
P/B 1.88 -- -- --
EV/EBIDTA 4.95 -- -- --
Payout (%)        
Dividend payout 11.80 -- -- --
Tax payout 0.30 -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (6.30) -- -- --
Net debt / equity 0.36 -- -- --
Net debt / op. profit 0.84 -- -- --
Cost breakup ()        
Material costs (53) -- -- --
Employee costs (7.20) -- -- --
Other costs (18) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 1,710 -- -- --
yoy growth (%) -- -- -- --
Raw materials (910) -- -- --
As % of sales 53.20 -- -- --
Employee costs (123) -- -- --
As % of sales 7.21 -- -- --
Other costs (314) -- -- --
As % of sales 18.30 -- -- --
Operating profit 363 -- -- --
OPM 21.20 -- -- --
Depreciation (116) -- -- --
Interest expense (42) -- -- --
Other income 18.20 -- -- --
Profit before tax 222 -- -- --
Taxes 0.67 -- -- --
Tax rate 0.30 -- -- --
Minorities and other -- -- -- --
Adj. profit 223 -- -- --
Exceptional items -- -- -- --
Net profit 223 -- -- --
yoy growth (%) -- -- -- --
NPM 13 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax 222 -- -- --
Depreciation (116) -- -- --
Tax paid 0.67 -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid 26.40 -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 - -
Equity capital 13.20 13.20 -- --
Preference capital -- -- -- --
Reserves 1,090 826 -- --
Net worth 1,103 839 -- --
Minority interest
Debt 361 315 -- --
Deferred tax liabilities (net) 139 155 -- --
Total liabilities 1,603 1,309 -- --
Fixed assets 1,028 1,039 -- --
Intangible assets
Investments 223 1 -- --
Deferred tax asset (net) 152 141 -- --
Net working capital 191 119 -- --
Inventories 428 343 -- --
Inventory Days -- 73.20 -- --
Sundry debtors 163 119 -- --
Debtor days -- 25.40 -- --
Other current assets 54.20 78.90 -- --
Sundry creditors (190) (202) -- --
Creditor days -- 43.10 -- --
Other current liabilities (265) (220) -- --
Cash 10.20 10.10 -- --
Total assets 1,603 1,309 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019
Gross Sales 743 707 510 535 580
Excise Duty -- -- -- -- --
Net Sales 743 707 510 535 580
Other Operating Income -- -- -- -- --
Other Income 10.90 14.20 14 14.40 4.36
Total Income 754 721 524 550 585
Total Expenditure ** 567 554 381 376 431
PBIDT 187 167 143 174 154
Interest 26.80 26.10 12 10 5.90
PBDT 160 141 131 164 148
Depreciation 61.60 54.20 42.40 39.80 49.20
Minority Interest Before NP -- -- -- -- --
Tax (3.60) 16.30 11 27.10 46.70
Deferred Tax (44) (5) (4.30) (6.80) (5.20)
Reported Profit After Tax 146 75.20 81.70 104 56.90
Minority Interest After NP 26.20 9.95 -- -- --
Net Profit after Minority Interest 120 65.30 81.70 104 56.90
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 120 65.30 81.70 104 56.90
EPS (Unit Curr.) 18.20 9.88 12.40 15.70 8.61
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 250 -- -- -- --
Equity 13.20 13.20 13.20 13.20 13.20
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(%) 25.10 23.60 28 32.40 26.40
PBDTM(%) 21.50 19.90 25.70 30.60 25.40
PATM(%) 19.70 10.60 16 19.30 9.80