(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 34786.00 | 34516.00 | 23877.00 | 17085.00 | 30561.00 |
Sales | 34771.00 | 34506.00 | 23868.00 | 17078.00 | 30543.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 15.00 | 10.00 | 9.00 | 7.00 | 18.00 |
Less: Excise Duty | | | | | |
Net Sales | 34786.00 | 34516.00 | 23877.00 | 17085.00 | 30561.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -327.00 | -361.00 | -2554.00 | 2617.00 | -340.00 |
Raw Material Consumed | 15250.00 | 15497.00 | 13423.00 | 5758.00 | 13306.00 |
Opening Raw Materials | 207.00 | 226.00 | 153.00 | 185.00 | 183.00 |
Purchases Raw Materials | 2362.00 | 2596.00 | 2551.00 | 1068.00 | 2572.00 |
Closing Raw Materials | 129.00 | 206.00 | 226.00 | 153.00 | 185.00 |
Other Direct Purchases / Brought in cost | 12810.00 | 12881.00 | 10945.00 | 4659.00 | 10736.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 595.00 | 562.00 | 434.00 | 388.00 | 602.00 |
Electricity & Power | 595.00 | 562.00 | 434.00 | 388.00 | 602.00 |
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 | 4200.00 | 4187.00 | 3787.00 | 3398.00 | 3764.00 |
Salaries, Wages & Bonus | 3841.00 | 3812.00 | 3463.00 | 3097.00 | 3462.00 |
Contributions to EPF & Pension Funds | 184.00 | 178.00 | 169.00 | 167.00 | 187.00 |
Workmen and Staff Welfare Expenses | 119.00 | 142.00 | 107.00 | 85.00 | 71.00 |
Other Employees Cost | 55.00 | 55.00 | 49.00 | 49.00 | 45.00 |
Other Manufacturing Expenses | 964.00 | 931.00 | 622.00 | 480.00 | 741.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 141.00 | 141.00 | 147.00 | 128.00 | 188.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 823.00 | 790.00 | 475.00 | 352.00 | 553.00 |
General and Administration Expenses | 3497.00 | 3098.00 | 1682.00 | 856.00 | 1129.00 |
Rent , Rates & Taxes | 1296.00 | 1214.00 | 628.00 | 283.00 | 541.00 |
Insurance | 86.00 | 73.00 | 62.00 | 76.00 | 71.00 |
Printing and stationery | 110.00 | 147.00 | 51.00 | | |
Professional and legal fees | 1312.00 | 967.00 | 533.00 | 307.00 | 508.00 |
Traveling and conveyance | 299.00 | 298.00 | 206.00 | 182.00 | |
Other Administration | 693.00 | 697.00 | 408.00 | 191.00 | 10.00 |
Selling and Distribution Expenses | 2574.00 | 2421.00 | 1900.00 | 1344.00 | 1962.00 |
Advertisement & Sales Promotion | 917.00 | 881.00 | 601.00 | 339.00 | 769.00 |
Sales Commissions & Incentives | 672.00 | 689.00 | 497.00 | 409.00 | 531.00 |
Freight and Forwarding | 986.00 | 851.00 | 803.00 | 596.00 | 662.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 83.00 | 140.00 | 333.00 | 576.00 | 966.00 |
Bad debts /advances written off | 3.00 | | | | |
Provision for doubtful debts | 6.00 | 82.00 | 14.00 | 33.00 | 5.00 |
Losson disposal of fixed assets(net) | 24.00 | 2.00 | 22.00 | 22.00 | 31.00 |
Losson foreign exchange fluctuations | | 21.00 | 17.00 | | 16.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 50.00 | 34.00 | 280.00 | 521.00 | 914.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 26836.00 | 26474.00 | 19626.00 | 15417.00 | 22130.00 |
Operating Profit (Excl OI) | 7950.00 | 8042.00 | 4251.00 | 1668.00 | 8431.00 |
Other Income | 617.00 | 387.00 | 560.00 | 941.00 | 687.00 |
Interest Received | 469.00 | 355.00 | 529.00 | 630.00 | 683.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 11.00 | | | |
Profits on sale of Investments | | | 29.00 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 11.00 | | | 2.00 | |
Others | 137.00 | 21.00 | 2.00 | 308.00 | 4.00 |
Operating Profit | 8567.00 | 8429.00 | 4811.00 | 2608.00 | 9117.00 |
Interest | 1261.00 | 1182.00 | 994.00 | 1081.00 | 1287.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 91.00 | 104.00 | 66.00 | 46.00 | 110.00 |
Other Interest | 1170.00 | 1079.00 | 928.00 | 1035.00 | 1177.00 |
PBDT | 7306.00 | 7246.00 | 3817.00 | 1527.00 | 7830.00 |
Depreciation | 3391.00 | 2948.00 | 2420.00 | 2648.00 | 2958.00 |
Profit Before Taxation & Exceptional Items | 3915.00 | 4298.00 | 1397.00 | -1120.00 | 4872.00 |
Exceptional Income / Expenses | -409.00 | | | -46.00 | |
Profit Before Tax | 3506.00 | 4298.00 | 1397.00 | -1166.00 | 4872.00 |
Provision for Tax | 881.00 | 1068.00 | 367.00 | -273.00 | 1583.00 |
Current Income Tax | 1061.00 | 1160.00 | 43.00 | 1.00 | 1171.00 |
Deferred Tax | -133.00 | -92.00 | 324.00 | -274.00 | 411.00 |
Other taxes | -47.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 2625.00 | 3230.00 | 1030.00 | -893.00 | 3290.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2625.00 | 3230.00 | 1030.00 | -893.00 | 3290.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 11739.00 | 15504.00 | 14938.00 | 16296.00 | 14776.00 |
Appropriations | 14364.00 | 18734.00 | 15968.00 | 15403.00 | 18065.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1738.00 | 6994.00 | 464.00 | 465.00 | 1769.00 |
Equity Dividend % | 240.00 | 270.00 | 1090.00 | 80.00 | 80.00 |
Earnings Per Share | 20.00 | 25.00 | 8.00 | -7.00 | 26.00 |
Adjusted EPS | 20.00 | 25.00 | 8.00 | -7.00 | 26.00 |