(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 272770.00 | 227140.00 | 199740.00 | 198820.00 | 197370.00 |
Sale of Shares / Units | | | | | |
Interest income | 270670.00 | 225460.00 | 197180.00 | 197090.00 | 196150.00 |
Portfolio management services | | | | | |
Dividend income | | | | | |
Brokerages & commissions | | | | | |
Processing fees and other charges | 670.00 | 670.00 | 1180.00 | 990.00 | 590.00 |
Other Operating Income | 1430.00 | 1010.00 | 1390.00 | 740.00 | 630.00 |
Operating Income (Net) | 272770.00 | 227140.00 | 199740.00 | 198820.00 | 197370.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Employee Cost | 6500.00 | 5160.00 | 6020.00 | 3240.00 | 3280.00 |
Salaries, Wages & Bonus | 4970.00 | 4030.00 | 4740.00 | 2430.00 | 2360.00 |
Contributions to EPF & Pension Funds | 780.00 | 500.00 | 550.00 | 350.00 | 310.00 |
Workmen and Staff Welfare Expenses | 540.00 | 500.00 | 420.00 | 360.00 | 400.00 |
Other Employees Cost | 200.00 | 130.00 | 310.00 | 100.00 | 200.00 |
Operating & Establishment Expenses | 1980.00 | 2400.00 | 1610.00 | 1310.00 | 780.00 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | 1360.00 | 1830.00 | 1140.00 | 880.00 | 470.00 |
Rent , Rates & Taxes | 130.00 | 270.00 | 240.00 | 240.00 | 150.00 |
Repairs and Maintenance | 420.00 | 240.00 | 180.00 | 130.00 | 100.00 |
Insurance | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Electricity & Power | 70.00 | 60.00 | 50.00 | 50.00 | 60.00 |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Administrations & Other Expenses | 1740.00 | 1480.00 | 1190.00 | 1170.00 | 1010.00 |
Printing and stationery | 80.00 | 100.00 | 70.00 | 60.00 | 70.00 |
Professional and legal fees | 230.00 | 100.00 | 100.00 | 150.00 | 60.00 |
Advertisement & Sales Promotion | 340.00 | 440.00 | 280.00 | 430.00 | 450.00 |
Other General Expenses | 1090.00 | 850.00 | 730.00 | 530.00 | 430.00 |
Provisions and Contingencies | 17370.00 | 20590.00 | 21300.00 | 14450.00 | 11150.00 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 20220.00 | 13180.00 | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | 50.00 | 330.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 17370.00 | 20590.00 | 1080.00 | 1220.00 | 10820.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 27590.00 | 29640.00 | 30120.00 | 20180.00 | 16260.00 |
Operating Profit (Excl OI) | 245180.00 | 197500.00 | 169630.00 | 178640.00 | 181100.00 |
Other Income | 10.00 | 140.00 | 310.00 | 40.00 | 50.00 |
Other Interest Income | | 20.00 | | | 40.00 |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Income from investments | 0.00 | 0.00 | 40.00 | 40.00 | 0.00 |
Provision Written Back | | | | | 10.00 |
Others | 0.00 | 110.00 | 270.00 | 0.00 | 0.00 |
Operating Profit | 245190.00 | 197650.00 | 169940.00 | 178680.00 | 181150.00 |
Interest | 183850.00 | 161350.00 | 141510.00 | 144500.00 | 147820.00 |
Loans | 69930.00 | 55650.00 | 35720.00 | 32220.00 | 23330.00 |
Deposits | 7700.00 | 9600.00 | 11890.00 | 12050.00 | 8760.00 |
Bonds / Debentures | 106110.00 | 96040.00 | 93820.00 | 100140.00 | 115620.00 |
Other Interest | 120.00 | 50.00 | 90.00 | 90.00 | 110.00 |
Depreciation | 690.00 | 690.00 | 550.00 | 520.00 | 510.00 |
Profit Before Taxation & Exceptional Items | 60640.00 | 35610.00 | 27870.00 | 33650.00 | 32820.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 60640.00 | 35610.00 | 27870.00 | 33650.00 | 32820.00 |
Provision for Tax | 13050.00 | 6700.00 | 5010.00 | 6240.00 | 8790.00 |
Current Income Tax | 10460.00 | 11960.00 | 9240.00 | 9670.00 | 8380.00 |
Deferred Tax | 2590.00 | -5260.00 | -3790.00 | -3220.00 | 400.00 |
Other taxes | 0.00 | 0.00 | -440.00 | -210.00 | 0.00 |
Profit After Tax | 47600.00 | 28910.00 | 22860.00 | 27410.00 | 24040.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share of Associate | 40.00 | 0.00 | 10.00 | 20.00 | 10.00 |
Other Consolidated Items | | | | -20.00 | -70.00 |
Consolidated Net Profit | 47630.00 | 28910.00 | 22860.00 | 27400.00 | 23970.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 54370.00 | 48440.00 | 46780.00 | 40680.00 | 34840.00 |
Appropriations | 102000.00 | 77350.00 | 69640.00 | 68090.00 | 58810.00 |
General Reserve | 10000.00 | 8500.00 | 7000.00 | 7000.00 | 6000.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 92000.00 | 68850.00 | 62640.00 | 61090.00 | 52810.00 |
Equity Dividend % | 450.00 | 425.00 | 425.00 | 425.00 | 400.00 |
Earnings Per Share | 87.00 | 53.00 | 42.00 | 54.00 | 47.00 |
Adjusted EPS | 87.00 | 53.00 | 42.00 | 54.00 | 47.00 |