(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 1750060.00 | 1659600.00 | 1463710.00 | 798390.00 | 733260.00 |
Sales | 1725880.00 | 1636460.00 | 1438290.00 | 780590.00 | 711160.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 24180.00 | 23140.00 | 25420.00 | 17800.00 | 22100.00 |
Less: Excise Duty | | | | | |
Net Sales | 1750060.00 | 1659600.00 | 1463710.00 | 798390.00 | 733260.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -30870.00 | -26360.00 | -36010.00 | -3480.00 | -2700.00 |
Raw Material Consumed | 947540.00 | 959700.00 | 628710.00 | 328560.00 | 390000.00 |
Opening Raw Materials | 111160.00 | 120660.00 | 49800.00 | 43260.00 | 49640.00 |
Purchases Raw Materials | 951360.00 | 935060.00 | 694230.00 | 332770.00 | 382270.00 |
Closing Raw Materials | 126620.00 | 111160.00 | 120660.00 | 49800.00 | 43260.00 |
Other Direct Purchases / Brought in cost | 11640.00 | 15140.00 | 5340.00 | 2330.00 | 1350.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 151270.00 | 174520.00 | 112890.00 | 59850.00 | 62720.00 |
Electricity & Power | 151270.00 | 174520.00 | 112890.00 | 59850.00 | 62720.00 |
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 | 45910.00 | 39150.00 | 34930.00 | 25060.00 | 28390.00 |
Salaries, Wages & Bonus | 37710.00 | 31470.00 | 28610.00 | 21210.00 | 23430.00 |
Contributions to EPF & Pension Funds | 4220.00 | 3610.00 | 3330.00 | 2620.00 | 3270.00 |
Workmen and Staff Welfare Expenses | 2060.00 | 1730.00 | 1430.00 | 1010.00 | 1310.00 |
Other Employees Cost | 1920.00 | 2340.00 | 1560.00 | 220.00 | 380.00 |
Other Manufacturing Expenses | 305660.00 | 267190.00 | 301310.00 | 162470.00 | 102430.00 |
Sub-contracted / Out sourced services | 8500.00 | 4950.00 | 4050.00 | | |
Processing Charges | 8950.00 | 13800.00 | 13600.00 | 6460.00 | 6590.00 |
Repairs and Maintenance | 24170.00 | 20960.00 | 16670.00 | 12110.00 | 12540.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 264040.00 | 227480.00 | 266990.00 | 143900.00 | 83300.00 |
General and Administration Expenses | 7170.00 | 9060.00 | 4500.00 | 3580.00 | 4140.00 |
Rent , Rates & Taxes | 3450.00 | 5240.00 | 1700.00 | 1520.00 | 2580.00 |
Insurance | 3720.00 | 3820.00 | 2690.00 | 1960.00 | 1460.00 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 0.00 | 0.00 | 110.00 | 100.00 | 100.00 |
Selling and Distribution Expenses | 1770.00 | 1120.00 | 1180.00 | 560.00 | 460.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 1770.00 | 1120.00 | 1180.00 | 560.00 | 460.00 |
Freight and Forwarding | | | | | |
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 | 39250.00 | 49750.00 | 26130.00 | 21420.00 | 29090.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 300.00 | 110.00 | 560.00 | 1010.00 | 1130.00 |
Losson disposal of fixed assets(net) | 930.00 | 600.00 | 1070.00 | 370.00 | 300.00 |
Losson foreign exchange fluctuations | 3390.00 | 20260.00 | 4720.00 | | 8290.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 34630.00 | 28780.00 | 19780.00 | 20040.00 | 19370.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1467700.00 | 1474130.00 | 1073640.00 | 598020.00 | 614530.00 |
Operating Profit (Excl OI) | 282360.00 | 185470.00 | 390070.00 | 200370.00 | 118730.00 |
Other Income | 10040.00 | 10300.00 | 15310.00 | 6960.00 | 5460.00 |
Interest Received | 7960.00 | 6430.00 | 5800.00 | 4810.00 | 4390.00 |
Dividend Received | 210.00 | 210.00 | 250.00 | 110.00 | 100.00 |
Profit on sale of Fixed Assets | | 80.00 | | | |
Profits on sale of Investments | 480.00 | 1350.00 | 460.00 | 70.00 | 180.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | 1050.00 | |
Others | 1390.00 | 2230.00 | 8800.00 | 920.00 | 790.00 |
Operating Profit | 292400.00 | 195770.00 | 405380.00 | 207330.00 | 124190.00 |
Interest | 81050.00 | 69020.00 | 49680.00 | 39570.00 | 42650.00 |
InterestonDebenture / Bonds | 21410.00 | 19130.00 | 14660.00 | 12500.00 | 8380.00 |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 3760.00 | 4400.00 | 3020.00 | 1520.00 | 2480.00 |
Other Interest | 55880.00 | 45490.00 | 32000.00 | 25550.00 | 31790.00 |
PBDT | 211350.00 | 126750.00 | 355700.00 | 167760.00 | 81540.00 |
Depreciation | 81720.00 | 74740.00 | 60010.00 | 46790.00 | 42460.00 |
Profit Before Taxation & Exceptional Items | 129630.00 | 52010.00 | 295690.00 | 120970.00 | 39080.00 |
Exceptional Income / Expenses | 5890.00 | 5910.00 | -7410.00 | -830.00 | -8050.00 |
Profit Before Tax | 133800.00 | 56550.00 | 297450.00 | 120150.00 | 30130.00 |
Provision for Tax | 44070.00 | 15160.00 | 88070.00 | 41420.00 | -9060.00 |
Current Income Tax | 26430.00 | 14990.00 | 49740.00 | 24670.00 | 9430.00 |
Deferred Tax | 6560.00 | -1050.00 | 16120.00 | 250.00 | -21080.00 |
Other taxes | 11080.00 | 1220.00 | 22210.00 | 16500.00 | 2590.00 |
Profit After Tax | 89730.00 | 41390.00 | 209380.00 | 78730.00 | 39190.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -1610.00 | 50.00 | -2730.00 | 380.00 | 1110.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 88120.00 | 41440.00 | 206650.00 | 79110.00 | 40300.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 426270.00 | 426150.00 | 240430.00 | 165610.00 | 137360.00 |
Appropriations | 514390.00 | 467590.00 | 447080.00 | 244720.00 | 177660.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 12310.00 | 41320.00 | 20930.00 | 4290.00 | 12050.00 |
Equity Dividend % | 730.00 | 340.00 | 1735.00 | 650.00 | 200.00 |
Earnings Per Share | 36.00 | 17.00 | 86.00 | 33.00 | 17.00 |
Adjusted EPS | 36.00 | 17.00 | 86.00 | 33.00 | 17.00 |