(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 3931.60 | 3945.10 | 2194.00 | 1158.80 | 2911.40 |
Rooms / Restaurant / Banquets | 2003.00 | 2008.50 | 1078.90 | 521.60 | 1323.10 |
Communication Services | | | | | |
Food & Beverages | 1664.60 | 1680.50 | 973.80 | 554.80 | 1319.90 |
Other Operational Income | 263.90 | 256.10 | 141.30 | 82.50 | 268.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 3931.60 | 3945.10 | 2194.00 | 1158.80 | 2911.40 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Foods, Beverages Consumed | 397.40 | 389.60 | 218.80 | 151.00 | 304.10 |
Opening Raw Materials | 46.40 | 36.70 | 43.30 | 48.60 | 37.20 |
Purchases Raw Materials | 404.10 | 399.30 | 212.20 | 145.70 | 315.50 |
Closing Raw Materials | 53.10 | 46.40 | 36.70 | 43.30 | 48.60 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 268.00 | 282.20 | 209.10 | 136.90 | 260.50 |
Electricity & Power | 268.00 | 282.20 | 209.10 | 136.90 | 260.50 |
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 | 869.10 | 814.30 | 716.20 | 633.20 | 865.60 |
Salaries, Wages & Bonus | 533.10 | 493.80 | 415.60 | 377.40 | 496.60 |
Contributions to EPF & Pension Funds | 41.90 | 28.30 | 36.30 | 40.90 | 44.00 |
Workmen and Staff Welfare Expenses | 98.10 | 87.50 | 69.60 | 42.00 | 85.90 |
Other Employees Cost | 196.10 | 204.70 | 194.60 | 173.00 | 239.10 |
Other Operating & Servicing Cost | 571.60 | 555.50 | 314.70 | 193.00 | 418.00 |
Linen & Room Supplies | 64.30 | 62.50 | 36.00 | 19.00 | 42.30 |
Catering Supplies | 41.20 | 45.50 | 20.70 | 16.60 | 20.20 |
Repairs and Maintenance | 185.60 | 165.40 | 105.10 | 72.90 | 147.10 |
Laundry & Washing Expenses | 28.30 | 29.60 | 21.80 | 13.90 | 31.80 |
Music,Banquets and Restaurants | | | | | |
Other Operating Expenses | 252.20 | 252.60 | 131.00 | 70.70 | 176.70 |
Selling and Administration Expenses | 831.40 | 771.90 | 492.00 | 356.40 | 671.50 |
Rent , Rates & Taxes | 110.70 | 107.60 | 79.30 | 79.60 | 106.10 |
Insurance | 23.20 | 16.70 | 15.80 | 15.40 | 8.10 |
Printing and stationery | 11.00 | 9.70 | 5.40 | 4.10 | 8.00 |
Professional and legal fees | 307.50 | 275.50 | 169.20 | 108.20 | 212.90 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | 42.30 | 42.70 | 23.60 | 12.00 | 23.40 |
Advertisement & Sales Promotion | 171.50 | 159.10 | 96.70 | 59.50 | 159.10 |
Other Selling & administrative Expenses | 165.20 | 160.70 | 102.00 | 77.60 | 153.90 |
Miscellaneous Expenses | 15.90 | 8.50 | 9.00 | 8.50 | 7.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 2.50 | 3.40 | 3.60 | 5.80 | 2.20 |
Losson disposal of fixed assets(net) | 4.90 | 1.70 | 0.10 | 0.00 | 0.00 |
Losson foreign exchange fluctuations | 0.50 | 0.40 | 0.30 | 0.80 | 0.80 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 8.10 | 3.00 | 5.10 | 1.90 | 4.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2953.40 | 2822.00 | 1959.80 | 1479.10 | 2527.40 |
Operating Profit (Excl OI) | 978.20 | 1123.10 | 234.20 | -320.30 | 384.00 |
Other Income | 111.80 | 107.70 | 70.40 | 72.40 | 76.90 |
Interest Received | 25.50 | 33.60 | 34.10 | 31.00 | 50.00 |
Dividend Received | 0.80 | 0.30 | 0.30 | 0.40 | 0.40 |
Profit on sale of Fixed Assets | 10.70 | 12.70 | 0.80 | 0.50 | |
Profits on sale of Investments | 2.90 | | | | |
Foreign Exchange Gains | 0.00 | 0.50 | 0.70 | 0.80 | |
Provision Written Back | | | | | |
Others | 71.90 | 60.50 | 34.50 | 39.80 | 26.60 |
Operating Profit | 1090.00 | 1230.80 | 304.60 | -247.90 | 461.00 |
Interest | 171.60 | 201.20 | 222.00 | 220.10 | 240.20 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 141.40 | 180.40 | 208.70 | 206.60 | 240.20 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 30.10 | 20.80 | 13.30 | 13.40 | 0.00 |
PBDT | 918.40 | 1029.60 | 82.60 | -467.90 | 220.70 |
Depreciation | 240.40 | 226.50 | 262.60 | 287.50 | 277.00 |
Profit Before Taxation & Exceptional Items | 678.00 | 803.10 | -180.00 | -755.40 | -56.30 |
Exceptional Income / Expenses | | | | | -7.80 |
Profit Before Tax | 678.00 | 803.10 | -180.00 | -755.40 | -64.10 |
Provision for Tax | 177.30 | 248.20 | -51.60 | -219.60 | 2.00 |
Current Income Tax | 117.30 | 145.50 | 8.60 | 9.50 | 23.50 |
Deferred Tax | 176.00 | 227.50 | -60.20 | -229.10 | -23.90 |
Other taxes | -115.90 | -124.80 | 0.00 | 0.00 | 2.40 |
Profit After Tax | 500.60 | 554.90 | -128.40 | -535.80 | -66.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | -4.10 | -12.30 | -74.20 | -177.00 | -16.50 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 496.50 | 542.60 | -202.50 | -712.80 | -82.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1112.00 | 575.10 | 776.90 | 1511.70 | 1732.50 |
Appropriations | 1608.50 | 1117.80 | 574.40 | 798.90 | 1649.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1608.50 | 1117.80 | 574.40 | 798.90 | 1649.90 |
Equity Dividend % | 50.00 | 50.00 | | | 20.00 |
Earnings Per Share | 3.00 | 3.00 | -1.00 | -4.00 | 0.00 |
Adjusted EPS | 3.00 | 3.00 | -1.00 | -4.00 | 0.00 |