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 (1.90) (9.80) (0.60) (7.20)
Op profit growth (86) (97) (30) (31)
EBIT growth 25.50 (105) (34) (32)
Net profit growth 211 (178) (38) (52)
Profitability ratios (%)        
OPM 0.05 0.32 11.10 15.80
EBIT margin (0.70) (0.50) 9.40 14.10
Net profit margin (15) (4.90) 5.63 9.04
RoCE (0.40) (0.30) 6.32 10.60
RoNW (4.90) (1.40) 1.67 2.77
RoA (2) (0.60) 0.95 1.71
Per share ratios ()        
EPS -- -- 22.80 37.50
Dividend per share -- 10 -- 20
Cash EPS (69) (31) 9.85 23.60
Book value per share 258 302 342 338
Valuation ratios        
P/E -- -- 42.70 49.70
P/CEPS (11) (23) 98.80 79.10
P/B 2.82 2.39 2.85 6.01
EV/EBIDTA 87.70 82.80 21.30 27.50
Payout (%)        
Dividend payout -- (56) -- 54.40
Tax payout 9.08 (8.50) (13) (28)
Liquidity ratios        
Debtor days 92.60 97.50 75.90 49.80
Inventory days 91 100 87 82
Creditor days (56) (57) (58) (57)
Leverage ratios        
Interest coverage 0.11 0.10 (3.20) (11)
Net debt / equity 0.93 0.77 0.32 0.21
Net debt / op. profit 1,457 200 2.42 1.09
Cost breakup ()        
Material costs (46) (41) (36) (33)
Employee costs (24) (24) (21) (19)
Other costs (30) (34) (31) (32)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 3,937 4,015 4,453 4,482
yoy growth (%) (1.90) (9.80) (0.60) (7.20)
Raw materials (1,798) (1,662) (1,614) (1,487)
As % of sales 45.70 41.40 36.20 33.20
Employee costs (937) (967) (951) (869)
As % of sales 23.80 24.10 21.40 19.40
Other costs (1,200) (1,373) (1,395) (1,416)
As % of sales 30.50 34.20 31.30 31.60
Operating profit 1.83 12.80 494 709
OPM 0.05 0.32 11.10 15.80
Depreciation (150) (149) (142) (145)
Interest expense (255) (225) (129) (55)
Other income 120 114 66.10 66.60
Profit before tax (283) (247) 289 575
Taxes (26) 21.10 (38) (163)
Tax rate 9.08 (8.50) (13) (28)
Minorities and other 58.60 30.30 (0.90) (7.80)
Adj. profit (250) (196) 251 405
Exceptional items (358) -- -- --
Net profit (608) (196) 251 405
yoy growth (%) 211 (178) (38) (52)
NPM (15) (4.90) 5.63 9.04
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (283) (247) 289 575
Depreciation (150) (149) (142) (145)
Tax paid (26) 21.10 (38) (163)
Working capital 1,471 1,798 717 393
Other operating items -- -- -- --
Operating cashflow 1,013 1,423 827 660
Capital expenditure 1,724 1,245 1,130 (90)
Free cash flow 2,736 2,668 1,957 570
Equity raised 2,804 3,482 5,522 6,405
Investments 124 472 (2.20) (235)
Debt financing/disposal 376 1,525 1,448 1,303
Dividends paid -- 111 -- 220
Other items -- -- -- --
Net in cash 6,041 8,257 8,925 8,263
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 55.30 55.30 55.30 55.30
Preference capital 234 -- -- --
Reserves 2,619 2,797 3,281 3,720
Net worth 2,909 2,852 3,337 3,775
Minority interest
Debt 3,141 3,748 4,160 2,677
Deferred tax liabilities (net) 299 304 301 269
Total liabilities 6,678 7,249 8,179 7,186
Fixed assets 4,503 4,321 4,017 3,845
Intangible assets
Investments 0.45 214 563 0.45
Deferred tax asset (net) 541 453 434 367
Net working capital 1,185 1,180 1,562 1,496
Inventories 819 856 1,108 1,102
Inventory Days -- 79.30 101 90.30
Sundry debtors 1,261 962 1,034 1,111
Debtor days -- 89.20 94.10 91.10
Other current assets 525 544 524 439
Sundry creditors (867) (631) (568) (673)
Creditor days -- 58.50 51.70 55.20
Other current liabilities (554) (551) (535) (483)
Cash 449 1,082 1,604 1,478
Total assets 6,678 7,249 8,179 7,186
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 802 863 979 1,046 1,126
Excise Duty -- -- -- -- --
Net Sales 802 863 979 1,046 1,126
Other Operating Income -- -- -- -- --
Other Income (0.20) 8.08 5.42 2.08 6.09
Total Income 802 871 985 1,048 1,132
Total Expenditure ** 755 823 924 1,064 1,058
PBIDT 47.50 48 61 (16) 73.50
Interest 64.60 70.90 63.50 63.60 65.10
PBDT (17) (23) (2.60) (79) 8.41
Depreciation 53.40 55 45.40 41.20 40.20
Minority Interest Before NP -- -- -- -- --
Tax (1.20) 6.87 1.42 3.42 3.96
Deferred Tax 24.80 (48) (36) (47) (4.90)
Reported Profit After Tax (94) (37) (14) (77) (31)
Minority Interest After NP -- 8.10 -- -- --
Net Profit after Minority Interest (94) (45) (14) (77) (31)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (94) (45) (14) (77) (31)
EPS (Unit Curr.) (7.40) (4.10) (1.30) (6.40) (2.10)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 55.40 55.40 55.30 55.30 55.30
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(%) 5.92 5.56 6.23 (1.50) 6.53
PBDTM(%) (2.10) (2.70) (0.30) (7.60) 0.75
PATM(%) (12) (4.30) (1.40) (7.30) (2.70)