(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 16904.30 | 14175.30 | 15468.30 | 11880.60 | 8530.70 |
Sales | 16821.30 | 14139.50 | 15415.70 | 11753.70 | 8396.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 83.00 | 35.80 | 52.60 | 126.90 | 134.60 |
Less: Excise Duty | | | | | |
Net Sales | 16904.30 | 14175.30 | 15468.30 | 11880.60 | 8530.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 21.10 | 164.80 | -100.40 | -415.80 | -102.30 |
Raw Material Consumed | 10147.60 | 8837.40 | 9903.90 | 7768.70 | 5344.20 |
Opening Raw Materials | 1266.20 | 1570.20 | 666.30 | 715.20 | 374.80 |
Purchases Raw Materials | 8561.00 | 6954.80 | 8185.60 | 5677.80 | 4140.30 |
Closing Raw Materials | 1449.60 | 1266.20 | 1570.20 | 666.30 | 715.20 |
Other Direct Purchases / Brought in cost | 1770.00 | 1578.50 | 2622.30 | 2042.00 | 1544.30 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 340.90 | 237.80 | 189.30 | 130.00 | 125.60 |
Electricity & Power | 340.90 | 237.80 | 189.30 | 130.00 | 125.60 |
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 | 1814.70 | 1546.80 | 1642.50 | 1355.90 | 1099.10 |
Salaries, Wages & Bonus | 1651.90 | 1408.70 | 1510.40 | 1235.90 | 982.60 |
Contributions to EPF & Pension Funds | 49.40 | 43.10 | 44.40 | 38.90 | 39.40 |
Workmen and Staff Welfare Expenses | 48.30 | 43.20 | 37.30 | 36.80 | 32.10 |
Other Employees Cost | 65.10 | 51.90 | 50.40 | 44.40 | 44.90 |
Other Manufacturing Expenses | 957.50 | 917.00 | 989.90 | 672.10 | 489.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 96.40 | 77.90 | 70.00 | 44.40 | 40.60 |
Packing Material Consumed | 455.60 | 555.20 | 689.60 | 452.60 | 332.30 |
Other Mfg Exp | 405.60 | 283.80 | 230.30 | 175.10 | 116.30 |
General and Administration Expenses | 666.30 | 554.40 | 423.80 | 347.10 | 364.70 |
Rent , Rates & Taxes | 137.20 | 130.10 | 99.10 | 79.70 | 60.80 |
Insurance | 20.50 | 14.20 | 15.60 | 13.40 | 7.20 |
Printing and stationery | | | | | |
Professional and legal fees | 148.10 | 122.80 | 121.50 | 102.40 | 134.30 |
Traveling and conveyance | 218.60 | 168.30 | 135.20 | 113.20 | 137.40 |
Other Administration | 360.40 | 287.30 | 187.70 | 151.60 | 162.50 |
Selling and Distribution Expenses | 1099.80 | 930.10 | 535.80 | 496.60 | 401.10 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 1099.80 | 930.10 | 535.80 | 496.60 | 401.10 |
Miscellaneous Expenses | 270.20 | 191.70 | 516.70 | 340.80 | 123.90 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 270.20 | 191.70 | 516.70 | 340.80 | 123.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 15318.10 | 13380.00 | 14101.50 | 10695.40 | 7845.50 |
Operating Profit (Excl OI) | 1586.20 | 795.30 | 1366.70 | 1185.10 | 685.10 |
Other Income | 139.70 | 61.30 | 201.00 | 120.70 | 94.80 |
Interest Received | 25.00 | 16.60 | 111.20 | 21.30 | 42.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 114.70 | 44.80 | 89.80 | 99.30 | 52.90 |
Operating Profit | 1726.00 | 856.70 | 1567.70 | 1305.80 | 780.00 |
Interest | 37.10 | 19.80 | 24.30 | 17.90 | 19.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 37.10 | 19.80 | 24.30 | 17.90 | 19.80 |
PBDT | 1688.90 | 836.90 | 1543.50 | 1287.90 | 760.10 |
Depreciation | 334.70 | 279.30 | 276.40 | 302.80 | 369.10 |
Profit Before Taxation & Exceptional Items | 1354.20 | 557.60 | 1267.00 | 985.10 | 391.10 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1354.20 | 557.60 | 1267.00 | 985.10 | 391.10 |
Provision for Tax | 388.00 | 170.80 | 250.20 | 14.20 | 55.30 |
Current Income Tax | 393.20 | 168.20 | 252.80 | 14.30 | 3.70 |
Deferred Tax | -4.40 | 2.00 | 24.80 | | |
Other taxes | -0.90 | 0.60 | -27.50 | 14.20 | 55.30 |
Profit After Tax | 966.20 | 386.80 | 1016.80 | 970.90 | 335.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -4.60 | 0.00 | 0.00 | 0.00 | 0.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 961.60 | 386.80 | 1016.80 | 970.90 | 335.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1900.10 | 1513.40 | 546.50 | -424.30 | -760.10 |
Appropriations | 2861.70 | 1900.10 | 1563.40 | 546.50 | -424.30 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | 2.00 | 1.00 | 2.00 | 2.00 | 1.00 |
Adjusted EPS | 2.00 | 1.00 | 2.00 | 2.00 | 1.00 |