(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 93230.00 | 80900.00 | 61280.00 | 47910.00 | 57480.00 |
Sales | 81750.00 | 70720.00 | 53840.00 | 40610.00 | 49070.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 10680.00 | 9680.00 | 6860.00 | 6510.00 | 7510.00 |
Revenue from property development | | | | | |
Other Operational Income | 800.00 | 500.00 | 580.00 | 790.00 | 910.00 |
Less: Excise Duty | | | | | |
Net Sales | 93230.00 | 80900.00 | 61280.00 | 47910.00 | 57480.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -350.00 | 290.00 | -1430.00 | -120.00 | -150.00 |
Raw Material Consumed | 52550.00 | 45950.00 | 36280.00 | 25510.00 | 31000.00 |
Opening Raw Materials | 4530.00 | 3960.00 | 2190.00 | 2760.00 | 3460.00 |
Purchases Raw Materials | 50650.00 | 44990.00 | 36830.00 | 24100.00 | 29270.00 |
Closing Raw Materials | 4260.00 | 4530.00 | 3960.00 | 2190.00 | 2760.00 |
Other Direct Purchases / Brought in cost | 1630.00 | 1530.00 | 1220.00 | 830.00 | 1040.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 570.00 | 620.00 | 520.00 | 390.00 | 440.00 |
Electricity & Power | 570.00 | 620.00 | 520.00 | 390.00 | 440.00 |
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 | 11480.00 | 9550.00 | 8130.00 | 7590.00 | 7990.00 |
Salaries, Wages & Bonus | 10270.00 | 8520.00 | 7270.00 | 6830.00 | 7150.00 |
Contributions to EPF & Pension Funds | 710.00 | 580.00 | 410.00 | 390.00 | 410.00 |
Workmen and Staff Welfare Expenses | 560.00 | 470.00 | 350.00 | 260.00 | 350.00 |
Other Employees Cost | -60.00 | -20.00 | 90.00 | 100.00 | 90.00 |
Other Manufacturing Expenses | 13660.00 | 11980.00 | 8490.00 | 6840.00 | 7990.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 590.00 | 680.00 | 250.00 | 210.00 | 260.00 |
Repairs and Maintenance | 1030.00 | 920.00 | 680.00 | 570.00 | 720.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 12040.00 | 10380.00 | 7560.00 | 6070.00 | 7010.00 |
General and Administration Expenses | 3270.00 | 2780.00 | 2160.00 | 1580.00 | 2370.00 |
Rent , Rates & Taxes | 430.00 | 430.00 | 390.00 | 280.00 | 540.00 |
Insurance | 190.00 | 160.00 | 120.00 | 130.00 | 100.00 |
Printing and stationery | | | | | |
Professional and legal fees | 1520.00 | 1240.00 | 1020.00 | 760.00 | 820.00 |
Traveling and conveyance | 1100.00 | 930.00 | 600.00 | 380.00 | 880.00 |
Other Administration | 1130.00 | 960.00 | 630.00 | 400.00 | 900.00 |
Selling and Distribution Expenses | 2910.00 | 2740.00 | 2470.00 | 1860.00 | 2550.00 |
Advertisement & Sales Promotion | 240.00 | 230.00 | 100.00 | 110.00 | 290.00 |
Sales Commissions & Incentives | 290.00 | 290.00 | 250.00 | 170.00 | 190.00 |
Freight and Forwarding | 1870.00 | 2070.00 | 1760.00 | 1160.00 | 1620.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 500.00 | 150.00 | 350.00 | 410.00 | 450.00 |
Miscellaneous Expenses | 1190.00 | 1000.00 | 620.00 | 720.00 | 1270.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 30.00 | 50.00 | | |
Losson disposal of fixed assets(net) | 10.00 | 40.00 | | 10.00 | |
Losson foreign exchange fluctuations | | | | | 170.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1180.00 | 940.00 | 570.00 | 720.00 | 1100.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 85280.00 | 74920.00 | 57240.00 | 44360.00 | 53480.00 |
Operating Profit (Excl OI) | 7960.00 | 5980.00 | 4040.00 | 3550.00 | 4010.00 |
Other Income | 2340.00 | 1600.00 | 1440.00 | 1080.00 | 1050.00 |
Interest Received | 910.00 | 710.00 | 580.00 | 760.00 | 200.00 |
Dividend Received | | | 10.00 | 20.00 | 60.00 |
Profit on sale of Fixed Assets | | | 80.00 | | 50.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 180.00 | 170.00 | 190.00 | 80.00 | 110.00 |
Foreign Exchange Gains | | | | | |
Others | 1250.00 | 720.00 | 580.00 | 220.00 | 630.00 |
Operating Profit | 10300.00 | 7580.00 | 5480.00 | 4630.00 | 5060.00 |
Interest | 880.00 | 380.00 | 250.00 | 210.00 | 150.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 880.00 | 380.00 | 250.00 | 210.00 | 150.00 |
PBDT | 9420.00 | 7200.00 | 5230.00 | 4420.00 | 4910.00 |
Depreciation | 1480.00 | 1170.00 | 1130.00 | 1150.00 | 1170.00 |
Profit Before Taxation & Exceptional Items | 7940.00 | 6030.00 | 4100.00 | 3280.00 | 3750.00 |
Exceptional Income / Expenses | 750.00 | | | -530.00 | |
Profit Before Tax | 8690.00 | 6030.00 | 4100.00 | 2750.00 | 3750.00 |
Provision for Tax | 2260.00 | 1520.00 | 980.00 | 690.00 | 1620.00 |
Current Income Tax | 2140.00 | 1260.00 | 730.00 | 750.00 | 960.00 |
Deferred Tax | 110.00 | 260.00 | 250.00 | -60.00 | 660.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 6430.00 | 4510.00 | 3120.00 | 2070.00 | 2120.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 20.00 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6450.00 | 4500.00 | 3120.00 | 2070.00 | 2120.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 31420.00 | 27790.00 | 25420.00 | 23310.00 | 23310.00 |
Appropriations | 37870.00 | 32300.00 | 28550.00 | 25380.00 | 25440.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 160.00 |
Other Appropriation | 760.00 | 880.00 | 750.00 | -40.00 | 1170.00 |
Equity Dividend % | 600.00 | 500.00 | 450.00 | 350.00 | 350.00 |
Earnings Per Share | 57.00 | 40.00 | 28.00 | 18.00 | 19.00 |
Adjusted EPS | 57.00 | 40.00 | 28.00 | 18.00 | 19.00 |