(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 256800.00 | 234720.00 | 197300.00 | 165470.00 | 162390.00 |
Sales | 254900.00 | 232880.00 | 194200.00 | 164440.00 | 161350.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 320.00 | 260.00 | 210.00 | 170.00 | 270.00 |
Revenue from property development | | | | | |
Other Operational Income | 1580.00 | 1580.00 | 2900.00 | 870.00 | 770.00 |
Less: Excise Duty | | | | | |
Net Sales | 251690.00 | 230090.00 | 193170.00 | 161630.00 | 162390.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1840.00 | -3470.00 | -8560.00 | 3540.00 | 170.00 |
Raw Material Consumed | 152650.00 | 157860.00 | 134370.00 | 89680.00 | 96000.00 |
Opening Raw Materials | 13590.00 | 17320.00 | 14210.00 | 10270.00 | 11140.00 |
Purchases Raw Materials | 153490.00 | 153790.00 | 137300.00 | 93470.00 | 94900.00 |
Closing Raw Materials | 14650.00 | 13590.00 | 17320.00 | 14210.00 | 10270.00 |
Other Direct Purchases / Brought in cost | 220.00 | 350.00 | 170.00 | 160.00 | 230.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 11490.00 | 11360.00 | 9320.00 | 6550.00 | 7220.00 |
Electricity & Power | 11490.00 | 11360.00 | 9320.00 | 6550.00 | 7220.00 |
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 | 17970.00 | 15950.00 | 15020.00 | 14150.00 | 13450.00 |
Salaries, Wages & Bonus | 14790.00 | 13060.00 | 12160.00 | 11760.00 | 11220.00 |
Contributions to EPF & Pension Funds | 1400.00 | 1210.00 | 1140.00 | 1070.00 | 1030.00 |
Workmen and Staff Welfare Expenses | 1780.00 | 1680.00 | 1720.00 | 1320.00 | 1200.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 10680.00 | 9580.00 | 9150.00 | 7240.00 | 8380.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 3000.00 | 2630.00 | 2710.00 | 2420.00 | 2300.00 |
Repairs and Maintenance | 3020.00 | 2780.00 | 2560.00 | 2160.00 | 2350.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 4660.00 | 4180.00 | 3880.00 | 2660.00 | 3730.00 |
General and Administration Expenses | 1950.00 | 1840.00 | 1510.00 | 1180.00 | 1580.00 |
Rent , Rates & Taxes | 510.00 | 490.00 | 410.00 | 240.00 | 320.00 |
Insurance | 600.00 | 590.00 | 630.00 | 550.00 | 520.00 |
Printing and stationery | 130.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Professional and legal fees | | | | | |
Traveling and conveyance | 500.00 | 460.00 | 270.00 | 170.00 | 500.00 |
Other Administration | 710.00 | 650.00 | 390.00 | 280.00 | 640.00 |
Selling and Distribution Expenses | 11970.00 | 10570.00 | 9620.00 | 7490.00 | 9080.00 |
Advertisement & Sales Promotion | 2960.00 | 2580.00 | 2060.00 | 1190.00 | 3180.00 |
Sales Commissions & Incentives | 420.00 | 270.00 | 190.00 | 200.00 | 200.00 |
Freight and Forwarding | 7810.00 | 7520.00 | 7240.00 | 5470.00 | 5560.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 790.00 | 190.00 | 140.00 | 640.00 | 140.00 |
Miscellaneous Expenses | 4220.00 | 2410.00 | 2140.00 | 2310.00 | 2690.00 |
Bad debts /advances written off | 0.00 | | 0.00 | 0.00 | 0.00 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 110.00 | 80.00 | 20.00 | 50.00 | |
Losson foreign exchange fluctuations | 200.00 | 250.00 | 620.00 | 550.00 | 240.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 3910.00 | 2090.00 | 1500.00 | 1710.00 | 2450.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 209080.00 | 206120.00 | 172580.00 | 132140.00 | 138570.00 |
Operating Profit (Excl OI) | 42620.00 | 23970.00 | 20590.00 | 29490.00 | 23820.00 |
Other Income | 3170.00 | 2530.00 | 3170.00 | 2100.00 | 3350.00 |
Interest Received | 1040.00 | 1060.00 | 1000.00 | 1270.00 | 220.00 |
Dividend Received | 0.00 | 0.00 | 0.00 | | 0.00 |
Profit on sale of Fixed Assets | | | | | 10.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 10.00 | 0.00 | 0.00 | | |
Foreign Exchange Gains | | | | | |
Others | 2120.00 | 1470.00 | 2160.00 | 830.00 | 3130.00 |
Operating Profit | 45780.00 | 26490.00 | 23760.00 | 31590.00 | 27170.00 |
Interest | 3610.00 | 3260.00 | 2630.00 | 2820.00 | 3010.00 |
InterestonDebenture / Bonds | 40.00 | | 30.00 | 210.00 | 370.00 |
Interest on Term Loan | 2780.00 | 2650.00 | 2100.00 | 2110.00 | 2200.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 130.00 | 120.00 | 130.00 | 120.00 | 110.00 |
Other Interest | 660.00 | 490.00 | 370.00 | 380.00 | 340.00 |
PBDT | 42170.00 | 23230.00 | 21130.00 | 28780.00 | 24170.00 |
Depreciation | 14300.00 | 12530.00 | 12050.00 | 11410.00 | 9820.00 |
Profit Before Taxation & Exceptional Items | 27870.00 | 10700.00 | 9080.00 | 17370.00 | 14340.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 27870.00 | 10700.00 | 9080.00 | 17370.00 | 14340.00 |
Provision for Tax | 7060.00 | 3010.00 | 2390.00 | 4600.00 | 120.00 |
Current Income Tax | 6320.00 | 2830.00 | 2280.00 | 4980.00 | 4090.00 |
Deferred Tax | 750.00 | -50.00 | 100.00 | -380.00 | -3970.00 |
Other taxes | 0.00 | 230.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 20810.00 | 7690.00 | 6690.00 | 12770.00 | 14230.00 |
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 | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 20810.00 | 7690.00 | 6690.00 | 12770.00 | 14230.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | | | | | |
Appropriations | 20810.00 | 7690.00 | 6690.00 | 12770.00 | 14230.00 |
General Reserves | 20070.00 | 7050.00 | 6060.00 | 12350.00 | 13910.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 720.00 | 610.00 | 610.00 | 400.00 | 290.00 |
Equity Dividend % | 2000.00 | 1750.00 | 1500.00 | 1500.00 | 1000.00 |
Earnings Per Share | 4909.00 | 1814.00 | 1578.00 | 3012.00 | 3355.00 |
Adjusted EPS | 4909.00 | 1814.00 | 1578.00 | 3012.00 | 3355.00 |