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 8.11 71.50 8.89 (63)
Op profit growth 121 (49) (36) (57)
EBIT growth 34.30 17.70 (62) (56)
Net profit growth 23.70 1.65 (54) (65)
Profitability ratios (%)        
OPM (25) (12) (41) (69)
EBIT margin (19) (16) (23) (65)
Net profit margin (24) (21) (36) (85)
RoCE (17) (11) (8.20) (18)
RoNW 9.48 11.60 21.30 (132)
RoA (5.20) (3.60) (3.20) (5.90)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (3.70) (3) (3) (5.90)
Book value per share (9.80) (6.70) (4.20) (1.70)
Valuation ratios        
P/E -- -- -- --
P/CEPS (0.50) (0.20) (0.20) (0.20)
P/B (0.20) (0.10) (0.10) (0.50)
EV/EBIDTA (12) (17) (20) (5.90)
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- 4.77 0.14
Liquidity ratios        
Debtor days 261 274 424 474
Inventory days 18.20 36.90 63.80 57.30
Creditor days (121) (107) (100) (128)
Leverage ratios        
Interest coverage 4.26 2.82 1.99 5.86
Net debt / equity (2.30) (3.40) (5.20) (12)
Net debt / op. profit (6.90) (16) (7.70) (4.80)
Cost breakup ()        
Material costs (86) (80) (76) (73)
Employee costs (5.30) (4.40) (8.10) (8.20)
Other costs (33) (28) (57) (87)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 170 157 91.50 84
yoy growth (%) 8.11 71.50 8.89 (63)
Raw materials (147) (125) (70) (61)
As % of sales 86.40 79.70 76 73.20
Employee costs (9) (6.90) (7.40) (6.90)
As % of sales 5.33 4.40 8.06 8.16
Other costs (56) (44) (52) (73)
As % of sales 33.10 28 56.60 87.50
Operating profit (42) (19) (37) (58)
OPM (25) (12) (41) (69)
Depreciation (7.30) (6.20) (6.10) (6.30)
Interest expense (7.70) (8.70) (10) (9.40)
Other income 16.80 0.92 22.50 9.11
Profit before tax (40) (33) (31) (64)
Taxes -- -- (1.50) (0.10)
Tax rate -- -- 4.77 0.14
Minorities and other -- -- -- --
Adj. profit (40) (33) (33) (64)
Exceptional items (0.60) (0.10) -- (6.60)
Net profit (41) (33) (33) (71)
yoy growth (%) 23.70 1.65 (54) (65)
NPM (24) (21) (36) (85)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (40) (33) (31) (64)
Depreciation (7.30) (6.20) (6.10) (6.30)
Tax paid -- -- (1.50) (0.10)
Working capital (224) (193) (194) (64)
Other operating items -- -- -- --
Operating cashflow (272) (232) (233) (135)
Capital expenditure 26.60 30 5.95 (0.30)
Free cash flow (246) (202) (227) (135)
Equity raised (51) (20) (38) (164)
Investments (1) -- -- --
Debt financing/disposal 235 230 143 62.90
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (63) 7.84 (123) (237)
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 131 131 131 131
Preference capital -- -- -- --
Reserves (373) (260) (219) (186)
Net worth (242) (129) (88) (55)
Minority interest
Debt 283 296 300 291
Deferred tax liabilities (net) 5.05 6.71 6.71 6.71
Total liabilities 46.50 174 219 243
Fixed assets 89 93.10 105 110
Intangible assets
Investments 0.01 0.01 0.01 0.01
Deferred tax asset (net) -- 1.66 1.66 1.66
Net working capital (47) 75.10 109 126
Inventories 0.97 3.96 12.90 18.80
Inventory Days -- 8.52 30.10 75
Sundry debtors 36.10 116 126 109
Debtor days -- 250 293 435
Other current assets 106 129 106 116
Sundry creditors (69) (79) (62) (41)
Creditor days -- 169 144 165
Other current liabilities (120) (95) (74) (77)
Cash 4.54 4.31 2.78 5.23
Total assets 46.50 174 219 243
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2018 - - - -
Gross Sales 135 -- -- -- --
Excise Duty -- -- -- -- --
Net Sales 135 -- -- -- --
Other Operating Income -- -- -- -- --
Other Income (3.70) -- -- -- --
Total Income 131 -- -- -- --
Total Expenditure ** 161 -- -- -- --
PBIDT (30) -- -- -- --
Interest 5.62 -- -- -- --
PBDT (36) -- -- -- --
Depreciation 4.50 -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (40) -- -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (40) -- -- -- --
Extra-ordinary Items (6.60) -- -- -- --
Adjusted Profit After Extra-ordinary item (34) -- -- -- --
EPS (Unit Curr.) -- -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 131 -- -- -- --
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(%) (22) -- -- -- --
PBDTM(%) (26) -- -- -- --
PATM(%) (30) -- -- -- --