(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 140170.00 | 129710.00 | 121320.00 | 105960.00 | 96740.00 |
Sales | 138750.00 | 128680.00 | 120510.00 | 105420.00 | 95930.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1420.00 | 1030.00 | 810.00 | 540.00 | 810.00 |
Less: Excise Duty | | | | | 190.00 |
Net Sales | 124040.00 | 115300.00 | 108890.00 | 95620.00 | 86850.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 490.00 | -910.00 | -90.00 | -2070.00 | -650.00 |
Raw Material Consumed | 47130.00 | 47600.00 | 41350.00 | 37620.00 | 31370.00 |
Opening Raw Materials | 6360.00 | 6710.00 | 5350.00 | 4180.00 | 4150.00 |
Purchases Raw Materials | 34720.00 | 36720.00 | 33890.00 | 28970.00 | 24660.00 |
Closing Raw Materials | 6060.00 | 6360.00 | 6710.00 | 5350.00 | 4180.00 |
Other Direct Purchases / Brought in cost | 12110.00 | 10520.00 | 8820.00 | 9830.00 | 6750.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1520.00 | 1490.00 | 1270.00 | 1020.00 | 1050.00 |
Electricity & Power | 1520.00 | 1490.00 | 1270.00 | 1020.00 | 1050.00 |
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 | 12160.00 | 11140.00 | 10600.00 | 10150.00 | 9300.00 |
Salaries, Wages & Bonus | 10660.00 | 9750.00 | 9380.00 | 8930.00 | 7870.00 |
Contributions to EPF & Pension Funds | 820.00 | 710.00 | 670.00 | 650.00 | 630.00 |
Workmen and Staff Welfare Expenses | 410.00 | 400.00 | 350.00 | 320.00 | 350.00 |
Other Employees Cost | 270.00 | 280.00 | 200.00 | 250.00 | 450.00 |
Other Manufacturing Expenses | 18980.00 | 18210.00 | 16950.00 | 13880.00 | 14240.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 510.00 | 680.00 | 480.00 | 280.00 | 280.00 |
Repairs and Maintenance | 700.00 | 650.00 | 570.00 | 520.00 | 570.00 |
Packing Material Consumed | 16830.00 | 15970.00 | 15120.00 | 12320.00 | 12680.00 |
Other Mfg Exp | 940.00 | 910.00 | 790.00 | 760.00 | 710.00 |
General and Administration Expenses | 4520.00 | 3260.00 | 2840.00 | 2620.00 | 2710.00 |
Rent , Rates & Taxes | 710.00 | 720.00 | 630.00 | 590.00 | 580.00 |
Insurance | 370.00 | 340.00 | 340.00 | 290.00 | 250.00 |
Printing and stationery | 200.00 | 200.00 | 200.00 | | |
Professional and legal fees | 2050.00 | 920.00 | 810.00 | 760.00 | 580.00 |
Traveling and conveyance | 910.00 | 800.00 | 610.00 | 500.00 | 800.00 |
Other Administration | 1190.00 | 1080.00 | 870.00 | 980.00 | 1290.00 |
Selling and Distribution Expenses | 13240.00 | 10970.00 | 11920.00 | 11190.00 | 9500.00 |
Advertisement & Sales Promotion | 8490.00 | 6400.00 | 7780.00 | 7840.00 | 6500.00 |
Sales Commissions & Incentives | 550.00 | 510.00 | 430.00 | 400.00 | 380.00 |
Freight and Forwarding | 3060.00 | 3130.00 | 2880.00 | 2420.00 | 2160.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 1140.00 | 930.00 | 830.00 | 520.00 | 460.00 |
Miscellaneous Expenses | 2040.00 | 1930.00 | 1540.00 | 1210.00 | 1420.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 80.00 | 130.00 | 100.00 | 60.00 | 90.00 |
Losson disposal of fixed assets(net) | 30.00 | 20.00 | 20.00 | 10.00 | 40.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 10.00 | |
Other Miscellaneous Expenses | 1930.00 | 1780.00 | 1420.00 | 1130.00 | 1300.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 100080.00 | 93700.00 | 86380.00 | 75620.00 | 68950.00 |
Operating Profit (Excl OI) | 23960.00 | 21600.00 | 22500.00 | 19990.00 | 17890.00 |
Other Income | 4820.00 | 4450.00 | 3930.00 | 3250.00 | 3050.00 |
Interest Received | 3930.00 | 3610.00 | 3230.00 | 2610.00 | 2410.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 10.00 | 160.00 | 20.00 | 10.00 | 0.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | 130.00 | 170.00 | | |
Foreign Exchange Gains | 10.00 | 90.00 | 40.00 | 20.00 | 40.00 |
Others | 880.00 | 450.00 | 470.00 | 620.00 | 600.00 |
Operating Profit | 28780.00 | 26050.00 | 26440.00 | 23250.00 | 20950.00 |
Interest | 1240.00 | 780.00 | 390.00 | 310.00 | 500.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 140.00 | 90.00 | 60.00 | 70.00 | 70.00 |
Other Interest | 1100.00 | 690.00 | 320.00 | 240.00 | 430.00 |
PBDT | 27540.00 | 25270.00 | 26050.00 | 22940.00 | 20450.00 |
Depreciation | 3950.00 | 3070.00 | 2500.00 | 2370.00 | 2170.00 |
Profit Before Taxation & Exceptional Items | 23590.00 | 22200.00 | 23550.00 | 20570.00 | 18280.00 |
Exceptional Income / Expenses | | | -850.00 | | -1000.00 |
Profit Before Tax | 23590.00 | 22190.00 | 22690.00 | 20560.00 | 17280.00 |
Provision for Tax | 5470.00 | 5170.00 | 5260.00 | 3610.00 | 2800.00 |
Current Income Tax | 5400.00 | 4820.00 | 4420.00 | 3690.00 | 4620.00 |
Deferred Tax | 80.00 | 360.00 | 840.00 | -20.00 | -1860.00 |
Other taxes | 0.00 | 0.00 | 0.00 | -60.00 | 40.00 |
Profit After Tax | 18110.00 | 17010.00 | 17420.00 | 16950.00 | 14480.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 310.00 | 60.00 | -30.00 | -20.00 | -30.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 18430.00 | 17070.00 | 17390.00 | 16930.00 | 14450.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 81250.00 | 73610.00 | 65860.00 | 54810.00 | 46720.00 |
Appropriations | 99680.00 | 90680.00 | 83260.00 | 71740.00 | 61170.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 510.00 |
Other Appropriation | 4230.00 | 5000.00 | 5230.00 | 2790.00 | 3380.00 |
Equity Dividend % | 550.00 | 520.00 | 520.00 | 475.00 | 300.00 |
Earnings Per Share | 10.00 | 10.00 | 10.00 | 10.00 | 8.00 |
Adjusted EPS | 10.00 | 10.00 | 10.00 | 10.00 | 8.00 |