(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 50140.00 | 44810.00 | 37680.00 | 27680.00 | 28770.00 |
Sales | 49370.00 | 44100.00 | 36990.00 | 27220.00 | 28410.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 780.00 | 710.00 | 700.00 | 460.00 | 370.00 |
Less: Excise Duty | | | | | |
Net Sales | 50140.00 | 44810.00 | 37680.00 | 27680.00 | 28770.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 550.00 | 70.00 | 790.00 | -1550.00 | 0.00 |
Raw Material Consumed | 38930.00 | 35380.00 | 28870.00 | 22060.00 | 20830.00 |
Opening Raw Materials | 1290.00 | 1000.00 | 1270.00 | 1170.00 | 1150.00 |
Purchases Raw Materials | 37710.00 | 34890.00 | 27660.00 | 21410.00 | 20280.00 |
Closing Raw Materials | 830.00 | 1290.00 | 1000.00 | 1270.00 | 1170.00 |
Other Direct Purchases / Brought in cost | 760.00 | 790.00 | 940.00 | 760.00 | 570.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 730.00 | 610.00 | 460.00 | 440.00 | 460.00 |
Electricity & Power | 730.00 | 610.00 | 460.00 | 440.00 | 460.00 |
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 | 1770.00 | 1520.00 | 1360.00 | 1290.00 | 1390.00 |
Salaries, Wages & Bonus | 1570.00 | 1340.00 | 1210.00 | 1140.00 | 1220.00 |
Contributions to EPF & Pension Funds | 90.00 | 80.00 | 60.00 | 50.00 | 60.00 |
Workmen and Staff Welfare Expenses | 40.00 | 40.00 | 40.00 | 30.00 | 60.00 |
Other Employees Cost | 70.00 | 50.00 | 40.00 | 70.00 | 60.00 |
Other Manufacturing Expenses | 460.00 | 460.00 | 370.00 | 270.00 | 360.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 90.00 | 120.00 | 110.00 | 60.00 | 70.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 360.00 | 330.00 | 250.00 | 200.00 | 290.00 |
General and Administration Expenses | 400.00 | 440.00 | 390.00 | 420.00 | 380.00 |
Rent , Rates & Taxes | 40.00 | 50.00 | 50.00 | 120.00 | 40.00 |
Insurance | 60.00 | 60.00 | 60.00 | 50.00 | 20.00 |
Printing and stationery | | | | | |
Professional and legal fees | 130.00 | 80.00 | 70.00 | 80.00 | 100.00 |
Traveling and conveyance | 140.00 | 120.00 | 100.00 | 70.00 | 100.00 |
Other Administration | 170.00 | 250.00 | 220.00 | 180.00 | 230.00 |
Selling and Distribution Expenses | 980.00 | 860.00 | 580.00 | 610.00 | 710.00 |
Advertisement & Sales Promotion | 310.00 | 310.00 | 100.00 | 140.00 | 270.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 660.00 | 550.00 | 490.00 | 470.00 | 450.00 |
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 | 460.00 | 390.00 | 600.00 | 440.00 | 790.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 30.00 | | 260.00 | 20.00 | 60.00 |
Losson disposal of fixed assets(net) | | 0.00 | 10.00 | 0.00 | 0.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 430.00 | 390.00 | 340.00 | 430.00 | 730.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 44260.00 | 39720.00 | 33430.00 | 23980.00 | 24940.00 |
Operating Profit (Excl OI) | 5880.00 | 5090.00 | 4250.00 | 3700.00 | 3830.00 |
Other Income | 1750.00 | 1180.00 | 750.00 | 770.00 | 920.00 |
Interest Received | 430.00 | 490.00 | 460.00 | 520.00 | 90.00 |
Dividend Received | 10.00 | 10.00 | 10.00 | 0.00 | 10.00 |
Profit on sale of Fixed Assets | 0.00 | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | 0.00 | | | |
Foreign Exchange Gains | 20.00 | 0.00 | 10.00 | 10.00 | 10.00 |
Others | 1290.00 | 690.00 | 270.00 | 240.00 | 810.00 |
Operating Profit | 7640.00 | 6270.00 | 5000.00 | 4470.00 | 4750.00 |
Interest | 20.00 | 10.00 | 20.00 | 10.00 | 20.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 20.00 | 10.00 | 20.00 | 10.00 | 20.00 |
PBDT | 7620.00 | 6260.00 | 4980.00 | 4460.00 | 4730.00 |
Depreciation | 440.00 | 460.00 | 390.00 | 390.00 | 390.00 |
Profit Before Taxation & Exceptional Items | 7180.00 | 5790.00 | 4600.00 | 4070.00 | 4340.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 8640.00 | 6490.00 | 7870.00 | 6310.00 | 5120.00 |
Provision for Tax | 2120.00 | 1450.00 | 1870.00 | 1690.00 | 1210.00 |
Current Income Tax | 1580.00 | 1450.00 | 1280.00 | 1130.00 | 1250.00 |
Deferred Tax | 540.00 | 0.00 | 600.00 | 570.00 | -20.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | -20.00 |
Profit After Tax | 6520.00 | 5040.00 | 5990.00 | 4610.00 | 3910.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6520.00 | 5040.00 | 5990.00 | 4610.00 | 3910.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 35570.00 | 31450.00 | 26290.00 | 22510.00 | 19460.00 |
Appropriations | 42090.00 | 36490.00 | 32280.00 | 27120.00 | 23370.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1090.00 | 920.00 | 830.00 | 830.00 | 870.00 |
Equity Dividend % | 400.00 | 350.00 | 300.00 | 275.00 | 275.00 |
Earnings Per Share | 43.00 | 33.00 | 39.00 | 30.00 | 26.00 |
Adjusted EPS | 43.00 | 33.00 | 39.00 | 30.00 | 26.00 |