(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 465430.00 | 422920.00 | 265650.00 | 197540.00 | 224120.00 |
Sales | 393280.00 | 369290.00 | 222690.00 | 158360.00 | 183200.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 21940.00 | 15300.00 | 9530.00 | 6960.00 | 7520.00 |
Revenue from property development | | | | | |
Other Operational Income | 50200.00 | 38320.00 | 33430.00 | 32220.00 | 33390.00 |
Less: Excise Duty | | | | | |
Net Sales | 457910.00 | 416730.00 | 262370.00 | 194540.00 | 219510.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -5690.00 | -6290.00 | 480.00 | -5290.00 | 13070.00 |
Raw Material Consumed | 297980.00 | 294480.00 | 175650.00 | 125760.00 | 120390.00 |
Opening Raw Materials | 14390.00 | 11400.00 | 10990.00 | 6980.00 | 9350.00 |
Purchases Raw Materials | 280760.00 | 285710.00 | 166600.00 | 121700.00 | 109280.00 |
Closing Raw Materials | 12740.00 | 14390.00 | 11400.00 | 10990.00 | 6980.00 |
Other Direct Purchases / Brought in cost | 15570.00 | 11760.00 | 9450.00 | 8080.00 | 8740.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3020.00 | 2790.00 | 1900.00 | 1690.00 | 1840.00 |
Electricity & Power | 3020.00 | 2790.00 | 1900.00 | 1690.00 | 1840.00 |
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 | 36730.00 | 32340.00 | 26170.00 | 21590.00 | 21900.00 |
Salaries, Wages & Bonus | 32380.00 | 28690.00 | 22830.00 | 18950.00 | 19220.00 |
Contributions to EPF & Pension Funds | 2090.00 | 1800.00 | 1580.00 | 1480.00 | 1650.00 |
Workmen and Staff Welfare Expenses | 2590.00 | 2400.00 | 1950.00 | 1560.00 | 1760.00 |
Other Employees Cost | -340.00 | -540.00 | -190.00 | -400.00 | -720.00 |
Other Manufacturing Expenses | 4620.00 | 3800.00 | 3480.00 | 2280.00 | 2380.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 2930.00 | 2630.00 | 2230.00 | 1680.00 | 2160.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1690.00 | 1170.00 | 1250.00 | 600.00 | 230.00 |
General and Administration Expenses | 11440.00 | 10310.00 | 15050.00 | 12690.00 | 16160.00 |
Rent , Rates & Taxes | 580.00 | 320.00 | 350.00 | 320.00 | 690.00 |
Insurance | 540.00 | 480.00 | 460.00 | 300.00 | 330.00 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 10320.00 | 9500.00 | 14250.00 | 12070.00 | 15150.00 |
Selling and Distribution Expenses | 19290.00 | 16710.00 | 4560.00 | 2970.00 | 4670.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 8060.00 | 8190.00 | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 11230.00 | 8520.00 | 4560.00 | 2970.00 | 4670.00 |
Miscellaneous Expenses | 11250.00 | 11650.00 | 7540.00 | 8280.00 | 6760.00 |
Bad debts /advances written off | | 50.00 | | | 370.00 |
Provision for doubtful debts | | | | 710.00 | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 50.00 | |
Other Miscellaneous Expenses | 11250.00 | 11610.00 | 7540.00 | 7530.00 | 6390.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 378650.00 | 365800.00 | 234830.00 | 169980.00 | 187180.00 |
Operating Profit (Excl OI) | 79260.00 | 50930.00 | 27550.00 | 24560.00 | 32330.00 |
Other Income | 1580.00 | 1070.00 | 980.00 | 1370.00 | 1080.00 |
Interest Received | 790.00 | 310.00 | 280.00 | 950.00 | 580.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 140.00 | 100.00 | 10.00 | 40.00 | 50.00 |
Profits on sale of Investments | 610.00 | 300.00 | 130.00 | 70.00 | 170.00 |
Provision Written Back | | | 110.00 | 20.00 | |
Foreign Exchange Gains | | | | | 0.00 |
Others | 40.00 | 360.00 | 450.00 | 290.00 | 280.00 |
Operating Profit | 80830.00 | 52000.00 | 28520.00 | 25940.00 | 33410.00 |
Interest | 29820.00 | 20940.00 | 18690.00 | 19010.00 | 18020.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 29820.00 | 20940.00 | 18690.00 | 19010.00 | 18020.00 |
PBDT | 51010.00 | 31070.00 | 9830.00 | 6930.00 | 15400.00 |
Depreciation | 9270.00 | 9000.00 | 8660.00 | 8360.00 | 7500.00 |
Profit Before Taxation & Exceptional Items | 41740.00 | 22060.00 | 1170.00 | -1430.00 | 7900.00 |
Exceptional Income / Expenses | -840.00 | 480.00 | -3240.00 | 760.00 | -530.00 |
Profit Before Tax | 41060.00 | 22650.00 | -2000.00 | -670.00 | 7390.00 |
Provision for Tax | 14100.00 | 9060.00 | 860.00 | 30.00 | 2790.00 |
Current Income Tax | 15560.00 | 9670.00 | 1020.00 | 1280.00 | 1950.00 |
Deferred Tax | -1260.00 | -610.00 | -170.00 | -1190.00 | 850.00 |
Other taxes | -210.00 | 0.00 | 10.00 | -60.00 | 0.00 |
Profit After Tax | 26960.00 | 13590.00 | -2850.00 | -700.00 | 4600.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -2130.00 | -1200.00 | -730.00 | -960.00 | -1230.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 24840.00 | 12390.00 | -3590.00 | -1650.00 | 3370.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 37170.00 | 30370.00 | 35150.00 | 37190.00 | 48990.00 |
Appropriations | 62000.00 | 42760.00 | 31570.00 | 35540.00 | 52360.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 300.00 |
Other Appropriation | 8960.00 | 4600.00 | 1200.00 | -290.00 | 13400.00 |
Equity Dividend % | 495.00 | 260.00 | 100.00 | 60.00 | 50.00 |
Earnings Per Share | 8.00 | 4.00 | -1.00 | -1.00 | 1.00 |
Adjusted EPS | 8.00 | 4.00 | -1.00 | -1.00 | 1.00 |