(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 39291.00 | 37090.00 | 34441.00 | 31052.00 | 27738.00 |
Sales | 38428.00 | 36422.00 | 33804.00 | 30592.00 | 27293.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 464.00 | 377.00 | 386.00 | 318.00 | 308.00 |
Revenue from property development | | | | | |
Other Operational Income | 399.00 | 291.00 | 251.00 | 142.00 | 137.00 |
Less: Excise Duty | | | | | |
Net Sales | 39161.00 | 36941.00 | 34328.00 | 30916.00 | 27614.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -485.00 | -310.00 | -568.00 | 48.00 | -233.00 |
Raw Material Consumed | 17055.00 | 17048.00 | 15744.00 | 12886.00 | 11814.00 |
Opening Raw Materials | 2558.00 | 2887.00 | 1823.00 | 1367.00 | 1224.00 |
Purchases Raw Materials | 16884.00 | 16719.00 | 16808.00 | 13342.00 | 11957.00 |
Closing Raw Materials | 2387.00 | 2558.00 | 2887.00 | 1823.00 | 1367.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1061.00 | 987.00 | 817.00 | 744.00 | 720.00 |
Electricity & Power | 1061.00 | 987.00 | 817.00 | 744.00 | 720.00 |
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 | 7725.00 | 6895.00 | 6500.00 | 6064.00 | 5311.00 |
Salaries, Wages & Bonus | 6305.00 | 5590.00 | 5263.00 | 4944.00 | 4355.00 |
Contributions to EPF & Pension Funds | 410.00 | 347.00 | 335.00 | 228.00 | 272.00 |
Workmen and Staff Welfare Expenses | 922.00 | 826.00 | 759.00 | 733.00 | 669.00 |
Other Employees Cost | 88.00 | 132.00 | 143.00 | 159.00 | 15.00 |
Other Manufacturing Expenses | 4126.00 | 3962.00 | 3510.00 | 2972.00 | 2645.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 656.00 | 646.00 | 577.00 | 495.00 | 429.00 |
Repairs and Maintenance | 629.00 | 569.00 | 540.00 | 508.00 | 453.00 |
Packing Material Consumed | 1691.00 | 1727.00 | 1512.00 | 1151.00 | 965.00 |
Other Mfg Exp | 1150.00 | 1020.00 | 881.00 | 818.00 | 798.00 |
General and Administration Expenses | 1068.00 | 888.00 | 854.00 | 820.00 | 720.00 |
Rent , Rates & Taxes | 213.00 | 172.00 | 167.00 | 158.00 | 146.00 |
Insurance | 131.00 | 79.00 | 75.00 | 67.00 | 74.00 |
Printing and stationery | | | | | |
Professional and legal fees | 427.00 | 402.00 | 418.00 | 434.00 | 253.00 |
Traveling and conveyance | 218.00 | 165.00 | 127.00 | 101.00 | 186.00 |
Other Administration | 297.00 | 235.00 | 194.00 | 161.00 | 247.00 |
Selling and Distribution Expenses | 1245.00 | 1268.00 | 1507.00 | 1039.00 | 839.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 1245.00 | 1268.00 | 1507.00 | 1039.00 | 839.00 |
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 | 223.00 | 425.00 | 203.00 | 232.00 | 223.00 |
Bad debts /advances written off | 24.00 | 26.00 | 11.00 | 31.00 | 26.00 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 5.00 | 4.00 | 7.00 | 4.00 | 6.00 |
Losson foreign exchange fluctuations | | 213.00 | 22.00 | 44.00 | 25.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 194.00 | 182.00 | 163.00 | 153.00 | 166.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 32018.00 | 31163.00 | 28567.00 | 24805.00 | 22039.00 |
Operating Profit (Excl OI) | 7143.00 | 5778.00 | 5761.00 | 6111.00 | 5575.00 |
Other Income | 594.00 | 421.00 | 120.00 | 145.00 | 133.00 |
Interest Received | 129.00 | 71.00 | 34.00 | 64.00 | 36.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 67.00 | | | | |
Others | 398.00 | 350.00 | 86.00 | 81.00 | 97.00 |
Operating Profit | 7737.00 | 6199.00 | 5881.00 | 6256.00 | 5708.00 |
Interest | 1156.00 | 674.00 | 403.00 | 429.00 | 556.00 |
InterestonDebenture / Bonds | | | 33.00 | 34.00 | 40.00 |
Interest on Term Loan | 988.00 | 514.00 | 205.00 | 251.00 | 309.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 49.00 | 35.00 | 48.00 | 48.00 | 90.00 |
Other Interest | 119.00 | 125.00 | 117.00 | 96.00 | 117.00 |
PBDT | 6581.00 | 5525.00 | 5478.00 | 5827.00 | 5152.00 |
Depreciation | 3328.00 | 2805.00 | 2514.00 | 2346.00 | 2298.00 |
Profit Before Taxation & Exceptional Items | 3253.00 | 2720.00 | 2964.00 | 3481.00 | 2854.00 |
Exceptional Income / Expenses | -605.00 | -11.00 | | -161.00 | -94.00 |
Profit Before Tax | 2683.00 | 2680.00 | 2888.00 | 3311.00 | 2754.00 |
Provision for Tax | 582.00 | 373.00 | 675.00 | 868.00 | 638.00 |
Current Income Tax | 877.00 | 744.00 | 753.00 | 963.00 | 855.00 |
Deferred Tax | -69.00 | -50.00 | -50.00 | -68.00 | -101.00 |
Other taxes | -226.00 | -321.00 | -28.00 | -27.00 | -116.00 |
Profit After Tax | 2101.00 | 2307.00 | 2213.00 | 2443.00 | 2116.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 31.00 | -40.00 | -69.00 | -52.00 | -43.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2132.00 | 2267.00 | 2144.00 | 2391.00 | 2073.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 9426.00 | 8873.00 | 8065.00 | 6987.00 | 5883.00 |
Appropriations | 11558.00 | 11140.00 | 10209.00 | 9378.00 | 7956.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 81.00 |
Other Appropriation | 699.00 | 1020.00 | 646.00 | 658.00 | 404.00 |
Equity Dividend % | 223.00 | 215.00 | 215.00 | 205.00 | 165.00 |
Earnings Per Share | 7.00 | 7.00 | 7.00 | 8.00 | 7.00 |
Adjusted EPS | 7.00 | 7.00 | 7.00 | 8.00 | 7.00 |