(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 167700.00 | 150780.00 | 127890.00 | 103590.00 | 144710.00 |
Sales | 166730.00 | 149810.00 | 127130.00 | 103060.00 | 100950.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 290.00 | 240.00 | 220.00 | 190.00 | 31230.00 |
Revenue from property development | | | | | |
Other Operational Income | 670.00 | 730.00 | 540.00 | 350.00 | 12530.00 |
Less: Excise Duty | | | | | |
Net Sales | 167700.00 | 150780.00 | 127890.00 | 103590.00 | 144710.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -3000.00 | -3100.00 | -2700.00 | 0.00 | -2190.00 |
Raw Material Consumed | 116980.00 | 106630.00 | 89460.00 | 66870.00 | 66220.00 |
Opening Raw Materials | 11000.00 | 8300.00 | 8930.00 | 6810.00 | 5530.00 |
Purchases Raw Materials | 116030.00 | 108550.00 | 88200.00 | 68580.00 | 66950.00 |
Closing Raw Materials | 12210.00 | 11000.00 | 8300.00 | 8930.00 | 6810.00 |
Other Direct Purchases / Brought in cost | 2160.00 | 780.00 | 640.00 | 420.00 | 540.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 5830.00 | 5490.00 | 4240.00 | 3220.00 | 3830.00 |
Electricity & Power | 5830.00 | 5490.00 | 4240.00 | 3220.00 | 3830.00 |
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 | 11670.00 | 10030.00 | 9060.00 | 8170.00 | 11190.00 |
Salaries, Wages & Bonus | 10210.00 | 8690.00 | 7800.00 | 7000.00 | 9790.00 |
Contributions to EPF & Pension Funds | 540.00 | 510.00 | 480.00 | 450.00 | 610.00 |
Workmen and Staff Welfare Expenses | 910.00 | 830.00 | 780.00 | 710.00 | 790.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 4940.00 | 3910.00 | 4010.00 | 3220.00 | 33750.00 |
Sub-contracted / Out sourced services | 1680.00 | 1070.00 | 1130.00 | 690.00 | 1330.00 |
Processing Charges | 130.00 | 120.00 | 130.00 | 150.00 | 170.00 |
Repairs and Maintenance | 860.00 | 600.00 | 450.00 | 390.00 | 830.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 2270.00 | 2120.00 | 2290.00 | 2000.00 | 31420.00 |
General and Administration Expenses | 2350.00 | 2120.00 | 1820.00 | 1540.00 | 2480.00 |
Rent , Rates & Taxes | 690.00 | 640.00 | 580.00 | 520.00 | 850.00 |
Insurance | 160.00 | 170.00 | 140.00 | 120.00 | 100.00 |
Printing and stationery | 660.00 | 560.00 | 560.00 | 500.00 | 490.00 |
Professional and legal fees | 10.00 | 40.00 | 10.00 | 10.00 | 10.00 |
Traveling and conveyance | 570.00 | 450.00 | 270.00 | 150.00 | 570.00 |
Other Administration | 820.00 | 720.00 | 530.00 | 400.00 | 1020.00 |
Selling and Distribution Expenses | 10220.00 | 9520.00 | 7730.00 | 6660.00 | 11760.00 |
Advertisement & Sales Promotion | 560.00 | 480.00 | 490.00 | 390.00 | 2800.00 |
Sales Commissions & Incentives | 60.00 | 20.00 | 20.00 | 10.00 | 2170.00 |
Freight and Forwarding | 4600.00 | 4770.00 | 3860.00 | 3170.00 | 3070.00 |
Handling and Clearing Charges | 500.00 | 530.00 | 430.00 | 420.00 | 360.00 |
Other Selling Expenses | 4510.00 | 3720.00 | 2930.00 | 2670.00 | 3360.00 |
Miscellaneous Expenses | 500.00 | 240.00 | 230.00 | 240.00 | 3460.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | 30.00 | 280.00 |
Losson disposal of fixed assets(net) | 20.00 | | 0.00 | 0.00 | 2930.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 480.00 | 240.00 | 230.00 | 210.00 | 260.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 149490.00 | 134850.00 | 113860.00 | 89930.00 | 130490.00 |
Operating Profit (Excl OI) | 18210.00 | 15930.00 | 14030.00 | 13660.00 | 14220.00 |
Other Income | 900.00 | 1250.00 | 620.00 | 620.00 | 980.00 |
Interest Received | 60.00 | 10.00 | 80.00 | 20.00 | 70.00 |
Dividend Received | 170.00 | 150.00 | 0.00 | 240.00 | 210.00 |
Profit on sale of Fixed Assets | | 60.00 | | | 70.00 |
Profits on sale of Investments | 470.00 | 380.00 | 240.00 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 60.00 | 450.00 | 160.00 | 210.00 | 120.00 |
Others | 150.00 | 180.00 | 140.00 | 150.00 | 520.00 |
Operating Profit | 19110.00 | 17180.00 | 14650.00 | 14290.00 | 15200.00 |
Interest | 1200.00 | 790.00 | 640.00 | 370.00 | 1080.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 40.00 | 50.00 | 30.00 | 40.00 | 120.00 |
Other Interest | 1160.00 | 740.00 | 610.00 | 330.00 | 970.00 |
PBDT | 17910.00 | 16390.00 | 14010.00 | 13920.00 | 14110.00 |
Depreciation | 5600.00 | 5020.00 | 4400.00 | 3940.00 | 4180.00 |
Profit Before Taxation & Exceptional Items | 12310.00 | 11370.00 | 9620.00 | 9990.00 | 9940.00 |
Exceptional Income / Expenses | | | | | -220.00 |
Profit Before Tax | 12310.00 | 11380.00 | 9610.00 | 9980.00 | 9720.00 |
Provision for Tax | 3480.00 | 3150.00 | 2660.00 | 2650.00 | 2090.00 |
Current Income Tax | 3990.00 | 3280.00 | 2540.00 | 2830.00 | 30.00 |
Deferred Tax | -460.00 | -130.00 | 0.00 | -270.00 | -790.00 |
Other taxes | -50.00 | 0.00 | 120.00 | 80.00 | 2850.00 |
Profit After Tax | 8830.00 | 8230.00 | 6940.00 | 7330.00 | 7620.00 |
Extra items | 0.00 | 0.00 | 36630.00 | 700.00 | 0.00 |
Minority Interest | -60.00 | 0.00 | 100.00 | 70.00 | 140.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 8770.00 | 8230.00 | 43670.00 | 8100.00 | 7770.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 113520.00 | 105480.00 | 60180.00 | 53840.00 | 51190.00 |
Appropriations | 122290.00 | 113710.00 | 103840.00 | 61940.00 | 58950.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 720.00 |
Other Appropriation | 1690.00 | -70.00 | -3330.00 | 60.00 | 920.00 |
Equity Dividend % | 200.00 | 200.00 | 200.00 | 200.00 | 410.00 |
Earnings Per Share | 10.00 | 10.00 | 51.00 | 10.00 | 9.00 |
Adjusted EPS | 10.00 | 10.00 | 51.00 | 10.00 | 9.00 |