(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 45701.00 | 43049.00 | 36659.00 | 26707.00 |
Sales | 43810.00 | 41384.00 | 35375.00 | 25919.00 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | 1685.00 | 1458.00 | 1134.00 | 690.00 |
Revenue from property development | | | | |
Other Operational Income | 206.00 | 208.00 | 150.00 | 99.00 |
Less: Excise Duty | | | | |
Net Sales | 45701.00 | 43049.00 | 36659.00 | 26707.00 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -143.00 | -295.00 | -1732.00 | 101.00 |
Raw Material Consumed | 27926.00 | 25953.00 | 24184.00 | 15512.00 |
Opening Raw Materials | 969.00 | 1189.00 | 842.00 | 637.00 |
Purchases Raw Materials | 11302.00 | 10197.00 | 9354.00 | 6153.00 |
Closing Raw Materials | 670.00 | 969.00 | 1189.00 | 842.00 |
Other Direct Purchases / Brought in cost | 16326.00 | 15537.00 | 15177.00 | 9564.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 571.00 | 562.00 | 506.00 | 432.00 |
Electricity & Power | 571.00 | 562.00 | 506.00 | 432.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 3434.00 | 2996.00 | 2857.00 | 2463.00 |
Salaries, Wages & Bonus | 2655.00 | 2353.00 | 2247.00 | 1932.00 |
Contributions to EPF & Pension Funds | 195.00 | 178.00 | 153.00 | 126.00 |
Workmen and Staff Welfare Expenses | 424.00 | 394.00 | 362.00 | 325.00 |
Other Employees Cost | 160.00 | 71.00 | 95.00 | 79.00 |
Other Manufacturing Expenses | 3336.00 | 3056.00 | 2604.00 | 1915.00 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | | | | |
Repairs and Maintenance | 588.00 | 577.00 | 519.00 | 456.00 |
Packing Material Consumed | | | | |
Other Mfg Exp | 2748.00 | 2479.00 | 2085.00 | 1458.00 |
General and Administration Expenses | 1306.00 | 1107.00 | 1078.00 | 967.00 |
Rent , Rates & Taxes | 29.00 | 36.00 | 40.00 | 28.00 |
Insurance | 83.00 | 85.00 | 75.00 | 33.00 |
Printing and stationery | | | | |
Professional and legal fees | 72.00 | 85.00 | 133.00 | 233.00 |
Traveling and conveyance | 335.00 | 266.00 | 178.00 | 113.00 |
Other Administration | 1122.00 | 901.00 | 830.00 | 674.00 |
Selling and Distribution Expenses | 656.00 | 775.00 | 516.00 | 393.00 |
Advertisement & Sales Promotion | 232.00 | 228.00 | 63.00 | 33.00 |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | 424.00 | 546.00 | 453.00 | 361.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 1441.00 | 1402.00 | 1091.00 | 724.00 |
Bad debts /advances written off | 9.00 | 1.00 | 19.00 | 49.00 |
Provision for doubtful debts | 81.00 | 4.00 | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | 407.00 | 126.00 | 86.00 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 1351.00 | 990.00 | 946.00 | 589.00 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 38525.00 | 35555.00 | 31104.00 | 22507.00 |
Operating Profit (Excl OI) | 7176.00 | 7494.00 | 5555.00 | 4201.00 |
Other Income | 940.00 | 519.00 | 346.00 | 363.00 |
Interest Received | 713.00 | 360.00 | 184.00 | 289.00 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | 8.00 | 5.00 | 2.00 | 12.00 |
Profits on sale of Investments | | | | |
Provision Written Back | | 49.00 | | |
Foreign Exchange Gains | 52.00 | | | |
Others | 167.00 | 104.00 | 160.00 | 63.00 |
Operating Profit | 8116.00 | 8013.00 | 5901.00 | 4564.00 |
Interest | 12.00 | 15.00 | 21.00 | 21.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | 8.00 |
Intereston Fixed deposits | | | | |
Bank Charges etc | | | | 14.00 |
Other Interest | 12.00 | 15.00 | 21.00 | 0.00 |
PBDT | 8104.00 | 7998.00 | 5881.00 | 4542.00 |
Depreciation | 746.00 | 668.00 | 571.00 | 580.00 |
Profit Before Taxation & Exceptional Items | 7358.00 | 7329.00 | 5310.00 | 3963.00 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 7358.00 | 7330.00 | 5308.00 | 3963.00 |
Provision for Tax | 1840.00 | 2081.00 | 1358.00 | 986.00 |
Current Income Tax | 1900.00 | 1854.00 | 1377.00 | 1053.00 |
Deferred Tax | -60.00 | 6.00 | -19.00 | -42.00 |
Other taxes | 0.00 | 222.00 | 0.00 | -25.00 |
Profit After Tax | 5518.00 | 5249.00 | 3950.00 | 2977.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | 0.00 |
Other Consolidated Items | | | | |
Consolidated Net Profit | 5518.00 | 5249.00 | 3950.00 | 2977.00 |
Adjustments to PAT | | | | |
Profit Balance B/F | 20048.00 | 15491.00 | 12272.00 | 15686.00 |
Appropriations | 25566.00 | 20740.00 | 16221.00 | 18663.00 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 2104.00 | 692.00 | 730.00 | 6392.00 |
Equity Dividend % | 1300.00 | 400.00 | 145.00 | 145.00 |
Earnings Per Share | 112.00 | 106.00 | 80.00 | 60.00 |
Adjusted EPS | 112.00 | 106.00 | 80.00 | 60.00 |