(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 317375.00 | 284459.00 | 296764.00 | 282625.00 | 299213.00 |
Sales | 310659.00 | 280175.00 | 290779.00 | 280134.00 | 295357.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3172.00 | 567.00 | 3858.00 | 131.00 | 1536.00 |
Revenue from property development | | | | | |
Other Operational Income | 3545.00 | 3717.00 | 2127.00 | 2360.00 | 2320.00 |
Less: Excise Duty | | | | | |
Net Sales | 200108.00 | 166417.00 | 164055.00 | 151630.00 | 153748.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -4574.00 | 1537.00 | -1983.00 | -4849.00 | 86.00 |
Raw Material Consumed | 61021.00 | 58702.00 | 59792.00 | 53391.00 | 49542.00 |
Opening Raw Materials | 10002.00 | 10750.00 | 9004.00 | 8051.00 | 8129.00 |
Purchases Raw Materials | 30790.00 | 28571.00 | 27100.00 | 27571.00 | 26882.00 |
Closing Raw Materials | 9358.00 | 10002.00 | 10750.00 | 9004.00 | 8051.00 |
Other Direct Purchases / Brought in cost | 29587.00 | 29382.00 | 34439.00 | 26773.00 | 22582.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 4931.00 | 4797.00 | 4440.00 | 4145.00 | 4432.00 |
Electricity & Power | 4931.00 | 4797.00 | 4440.00 | 4145.00 | 4432.00 |
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 | 34946.00 | 30872.00 | 29893.00 | 28259.00 | 29868.00 |
Salaries, Wages & Bonus | 29597.00 | 26602.00 | 25835.00 | 24440.00 | 25822.00 |
Contributions to EPF & Pension Funds | 2655.00 | 2279.00 | 2116.00 | 2010.00 | 2009.00 |
Workmen and Staff Welfare Expenses | 1362.00 | 1219.00 | 1175.00 | 1129.00 | 1408.00 |
Other Employees Cost | 1332.00 | 772.00 | 767.00 | 681.00 | 629.00 |
Other Manufacturing Expenses | 27384.00 | 21761.00 | 21880.00 | 19457.00 | 18522.00 |
Sub-contracted / Out sourced services | 1903.00 | 1598.00 | 1505.00 | 1634.00 | 1468.00 |
Processing Charges | 2540.00 | 1756.00 | 1290.00 | 1351.00 | 1328.00 |
Repairs and Maintenance | 4682.00 | 4524.00 | 4188.00 | 3823.00 | 3473.00 |
Packing Material Consumed | 9988.00 | 7559.00 | 7004.00 | 5080.00 | 4679.00 |
Other Mfg Exp | 8271.00 | 6324.00 | 7893.00 | 7570.00 | 7574.00 |
General and Administration Expenses | 22212.00 | 17331.00 | 34906.00 | 12184.00 | 14565.00 |
Rent , Rates & Taxes | 2516.00 | 2370.00 | 2476.00 | 1990.00 | 2383.00 |
Insurance | 1167.00 | 1055.00 | 951.00 | 933.00 | 821.00 |
Printing and stationery | | | | | |
Professional and legal fees | 12260.00 | 8993.00 | 7759.00 | 7121.00 | 7964.00 |
Traveling and conveyance | 3686.00 | 2809.00 | 2312.00 | 1272.00 | 2690.00 |
Other Administration | 6269.00 | 4913.00 | 23720.00 | 2141.00 | 3397.00 |
Selling and Distribution Expenses | 13433.00 | 11887.00 | 10961.00 | 10264.00 | 10805.00 |
Advertisement & Sales Promotion | 9039.00 | 7682.00 | 7117.00 | 6671.00 | 7494.00 |
Sales Commissions & Incentives | 1273.00 | 1136.00 | 1149.00 | 1173.00 | 1165.00 |
Freight and Forwarding | 3122.00 | 3069.00 | 2695.00 | 2420.00 | 2146.00 |
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 | 2866.00 | 2325.00 | 2014.00 | 3109.00 | 2381.00 |
Bad debts /advances written off | 2.00 | 34.00 | 46.00 | 427.00 | 1.00 |
Provision for doubtful debts | 654.00 | 117.00 | | 188.00 | 298.00 |
Losson disposal of fixed assets(net) | | | 29.00 | | |
Losson foreign exchange fluctuations | | | | 909.00 | 41.00 |
Losson sale of non-trade current investments | 109.00 | | | | |
Other Miscellaneous Expenses | 2101.00 | 2173.00 | 1939.00 | 1585.00 | 2040.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 162217.00 | 149211.00 | 161902.00 | 125961.00 | 130200.00 |
Operating Profit (Excl OI) | 37891.00 | 17206.00 | 2152.00 | 25669.00 | 23548.00 |
Other Income | 1416.00 | 1509.00 | 2137.00 | 1363.00 | 4838.00 |
Interest Received | 462.00 | 324.00 | 328.00 | 598.00 | 1291.00 |
Dividend Received | | | | | 146.00 |
Profit on sale of Fixed Assets | | | | 9.00 | 2.00 |
Profits on sale of Investments | 12.00 | 213.00 | 3.00 | | |
Provision Written Back | 1.00 | 2.00 | 36.00 | 9.00 | |
Foreign Exchange Gains | 105.00 | 776.00 | 684.00 | | 1921.00 |
Others | 836.00 | 194.00 | 1086.00 | 747.00 | 1478.00 |
Operating Profit | 39307.00 | 18715.00 | 4289.00 | 27032.00 | 28386.00 |
Interest | 3116.00 | 2743.00 | 1428.00 | 1406.00 | 3630.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 326.00 | 341.00 | 355.00 | 232.00 | 232.00 |
Other Interest | 2790.00 | 2402.00 | 1073.00 | 1175.00 | 3398.00 |
PBDT | 36191.00 | 15972.00 | 2861.00 | 25625.00 | 24756.00 |
Depreciation | 11968.00 | 8807.00 | 16587.00 | 8874.00 | 9702.00 |
Profit Before Taxation & Exceptional Items | 24223.00 | 7165.00 | -13726.00 | 16751.00 | 15054.00 |
Exceptional Income / Expenses | | | | | -7521.00 |
Profit Before Tax | 24223.00 | 7165.00 | -13722.00 | 16765.00 | 7572.00 |
Provision for Tax | 4867.00 | 2688.00 | 1372.00 | 4485.00 | 11571.00 |
Current Income Tax | 6344.00 | 2463.00 | 1392.00 | 4417.00 | 6934.00 |
Deferred Tax | -1472.00 | 224.00 | -240.00 | 101.00 | 4701.00 |
Other taxes | -5.00 | 2.00 | 220.00 | -32.00 | -64.00 |
Profit After Tax | 19356.00 | 4477.00 | -15094.00 | 12279.00 | -3999.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 1301.00 |
Minority Interest | -211.00 | -176.00 | -187.00 | -114.00 | 4.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 19145.00 | 4301.00 | -15280.00 | 12165.00 | -2694.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 95360.00 | 92884.00 | 111083.00 | 101689.00 | 108842.00 |
Appropriations | 114504.00 | 97185.00 | 95803.00 | 113854.00 | 106148.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 2671.00 | 1826.00 | 2919.00 | 2771.00 | 3852.00 |
Equity Dividend % | 400.00 | 200.00 | 200.00 | 325.00 | 300.00 |
Earnings Per Share | 42.00 | 9.00 | -34.00 | 27.00 | -6.00 |
Adjusted EPS | 42.00 | 9.00 | -34.00 | 27.00 | -6.00 |