(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 120990.00 | 107920.00 | 89820.00 | 71500.00 | 68390.00 |
Sales | 119780.00 | 106950.00 | 88980.00 | 70920.00 | 67740.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 660.00 | 450.00 | 420.00 | 420.00 | 390.00 |
Revenue from property development | | | | | |
Other Operational Income | 550.00 | 530.00 | 420.00 | 170.00 | 260.00 |
Less: Excise Duty | | | | | |
Net Sales | 117080.00 | 103920.00 | 86970.00 | 71500.00 | 68390.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1920.00 | 520.00 | -3220.00 | -680.00 | 520.00 |
Raw Material Consumed | 80510.00 | 69460.00 | 64430.00 | 48130.00 | 43950.00 |
Opening Raw Materials | 5130.00 | 5170.00 | 4460.00 | 3320.00 | 2160.00 |
Purchases Raw Materials | 68860.00 | 64540.00 | 60410.00 | 44960.00 | 43360.00 |
Closing Raw Materials | 5160.00 | 5130.00 | 5170.00 | 4460.00 | 3320.00 |
Other Direct Purchases / Brought in cost | 11680.00 | 4870.00 | 4740.00 | 4300.00 | 1760.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2820.00 | 3420.00 | 2500.00 | 2130.00 | 2230.00 |
Electricity & Power | 2820.00 | 3420.00 | 2500.00 | 2130.00 | 2230.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 7350.00 | 6520.00 | 4990.00 | 4270.00 | 3860.00 |
Salaries, Wages & Bonus | 6030.00 | 5240.00 | 3900.00 | 3290.00 | 2990.00 |
Contributions to EPF & Pension Funds | 530.00 | 460.00 | 380.00 | 430.00 | 390.00 |
Workmen and Staff Welfare Expenses | 790.00 | 820.00 | 720.00 | 550.00 | 480.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1880.00 | 1870.00 | 1500.00 | 1150.00 | 1040.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 350.00 | 350.00 | 230.00 | 170.00 | 150.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1520.00 | 1520.00 | 1280.00 | 980.00 | 890.00 |
General and Administration Expenses | 2340.00 | 1250.00 | 930.00 | 620.00 | 810.00 |
Rent , Rates & Taxes | 320.00 | 150.00 | 70.00 | 90.00 | 80.00 |
Insurance | 590.00 | 150.00 | 130.00 | 100.00 | 70.00 |
Printing and stationery | 30.00 | 20.00 | 20.00 | 10.00 | 20.00 |
Professional and legal fees | 670.00 | 290.00 | 270.00 | 100.00 | 140.00 |
Traveling and conveyance | 370.00 | 250.00 | 120.00 | 60.00 | 210.00 |
Other Administration | 740.00 | 630.00 | 450.00 | 330.00 | 500.00 |
Selling and Distribution Expenses | 5900.00 | 5090.00 | 4470.00 | 3340.00 | 3620.00 |
Advertisement & Sales Promotion | 730.00 | 390.00 | 380.00 | 270.00 | 310.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 3070.00 | 2880.00 | 2600.00 | 2040.00 | 1920.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 2100.00 | 1820.00 | 1490.00 | 1030.00 | 1390.00 |
Miscellaneous Expenses | 1630.00 | 1480.00 | 1140.00 | 1400.00 | 1390.00 |
Bad debts /advances written off | 20.00 | 20.00 | 30.00 | 20.00 | 10.00 |
Provision for doubtful debts | 40.00 | 50.00 | 30.00 | 90.00 | 240.00 |
Losson disposal of fixed assets(net) | 40.00 | 150.00 | 70.00 | 10.00 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1530.00 | 1260.00 | 1000.00 | 1290.00 | 1140.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 100510.00 | 89610.00 | 76750.00 | 60350.00 | 57410.00 |
Operating Profit (Excl OI) | 16570.00 | 14310.00 | 10220.00 | 11150.00 | 10980.00 |
Other Income | 1120.00 | 940.00 | 800.00 | 880.00 | 550.00 |
Interest Received | 110.00 | 110.00 | 50.00 | 60.00 | 90.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.00 | 0.00 | | | 10.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 170.00 | 50.00 | 140.00 | 330.00 | 30.00 |
Foreign Exchange Gains | 300.00 | 410.00 | 340.00 | 230.00 | 130.00 |
Others | 540.00 | 360.00 | 270.00 | 260.00 | 290.00 |
Operating Profit | 17690.00 | 15240.00 | 11020.00 | 12030.00 | 11540.00 |
Interest | 340.00 | 300.00 | 150.00 | 110.00 | 120.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 70.00 | 80.00 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 280.00 | 220.00 | 150.00 | 110.00 | 120.00 |
PBDT | 17350.00 | 14950.00 | 10870.00 | 11930.00 | 11410.00 |
Depreciation | 4840.00 | 4500.00 | 3960.00 | 3190.00 | 3010.00 |
Profit Before Taxation & Exceptional Items | 12500.00 | 10440.00 | 6910.00 | 8730.00 | 8410.00 |
Exceptional Income / Expenses | | -480.00 | | | |
Profit Before Tax | 12500.00 | 9970.00 | 6910.00 | 8730.00 | 8410.00 |
Provision for Tax | 3160.00 | 2660.00 | 1790.00 | 2270.00 | 1800.00 |
Current Income Tax | 3270.00 | 2620.00 | 1880.00 | 2300.00 | 2340.00 |
Deferred Tax | -130.00 | 30.00 | -90.00 | -30.00 | -520.00 |
Other taxes | 20.00 | 0.00 | 0.00 | 0.00 | -30.00 |
Profit After Tax | 9340.00 | 7310.00 | 5130.00 | 6470.00 | 6610.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 9340.00 | 7310.00 | 5130.00 | 6470.00 | 6610.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 44820.00 | 38740.00 | 35820.00 | 30850.00 | 28240.00 |
Appropriations | 54160.00 | 46050.00 | 40940.00 | 37320.00 | 34850.00 |
General Reserves | 910.00 | 690.00 | 510.00 | 650.00 | 660.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 390.00 |
Other Appropriation | 630.00 | 40.00 | 1010.00 | 0.00 | 1070.00 |
Equity Dividend % | 990.00 | 610.00 | 450.00 | 1100.00 | 1100.00 |
Earnings Per Share | 51.00 | 43.00 | 30.00 | 38.00 | 39.00 |
Adjusted EPS | 51.00 | 43.00 | 30.00 | 38.00 | 39.00 |