(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 91546.40 | 113686.90 | 90847.90 | 76340.60 | 77979.80 |
Sales | 91387.40 | 113494.40 | 90655.70 | 76270.00 | 77900.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 88.00 | 58.30 | 55.20 | 70.60 | 79.80 |
Revenue from property development | | | | | |
Other Operational Income | 71.00 | 134.30 | 137.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 91546.40 | 113686.90 | 90847.90 | 76340.60 | 77979.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 1883.10 | -499.00 | -1731.90 | 3242.30 | 2161.90 |
Raw Material Consumed | 56270.80 | 69928.50 | 55104.90 | 45504.80 | 50284.50 |
Opening Raw Materials | 2949.80 | 4391.70 | 2270.50 | 2989.90 | 3524.20 |
Purchases Raw Materials | 49354.30 | 57072.90 | 50938.80 | 38798.50 | 35437.60 |
Closing Raw Materials | 4692.00 | 2949.80 | 4391.70 | 2270.50 | 2989.90 |
Other Direct Purchases / Brought in cost | 8658.70 | 11413.70 | 6287.30 | 5986.80 | 14312.70 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 11298.30 | 12844.80 | 10183.60 | 6831.70 | 6820.10 |
Electricity & Power | 10946.60 | 12498.20 | 9809.10 | 6501.00 | 6525.30 |
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 | 351.70 | 346.70 | 374.50 | 330.60 | 294.70 |
Employee Cost | 8498.30 | 6680.80 | 6675.10 | 6956.10 | 7288.40 |
Salaries, Wages & Bonus | 6929.10 | 5057.10 | 4738.60 | 4910.90 | 5723.90 |
Contributions to EPF & Pension Funds | 730.80 | 854.00 | 1052.90 | 1073.00 | 899.40 |
Workmen and Staff Welfare Expenses | 838.40 | 769.70 | 883.60 | 972.20 | 665.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 2795.10 | 2345.10 | 2391.40 | 1805.70 | 2002.90 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 1075.80 | 890.80 | 981.90 | 756.50 | 726.70 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1719.20 | 1454.30 | 1409.50 | 1049.20 | 1276.20 |
General and Administration Expenses | 1276.90 | 1380.50 | 1399.70 | 1292.60 | 1207.70 |
Rent , Rates & Taxes | 76.90 | 83.10 | 62.50 | 81.50 | 255.60 |
Insurance | 176.20 | 183.70 | 167.20 | 153.90 | 101.20 |
Printing and stationery | | | | | |
Professional and legal fees | 83.00 | 75.90 | 99.70 | 92.10 | |
Traveling and conveyance | | | | | |
Other Administration | 940.70 | 1037.70 | 1070.30 | 965.00 | 850.90 |
Selling and Distribution Expenses | 3333.40 | 3181.30 | 2816.40 | 3966.50 | 3913.70 |
Advertisement & Sales Promotion | 142.40 | 141.80 | 64.50 | 70.10 | 58.90 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 3191.00 | 3039.50 | 2751.90 | 3896.40 | 3854.90 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 1059.10 | 1946.20 | 798.10 | 1028.10 | 1128.50 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 12.50 | 15.80 | 12.30 | 21.70 | 53.60 |
Losson disposal of fixed assets(net) | 4.80 | 2.70 | | | 42.40 |
Losson foreign exchange fluctuations | 19.40 | 97.80 | 73.70 | 203.90 | 310.30 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1022.30 | 1829.90 | 712.00 | 802.40 | 722.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 86414.80 | 97808.20 | 77637.30 | 70627.60 | 74807.60 |
Operating Profit (Excl OI) | 5131.70 | 15878.70 | 13210.70 | 5713.00 | 3172.10 |
Other Income | 3768.90 | 1488.50 | 1811.10 | 1831.80 | 1065.10 |
Interest Received | 1568.50 | 693.00 | 676.50 | 242.90 | 206.30 |
Dividend Received | 1465.40 | 511.50 | 425.60 | 349.30 | 349.00 |
Profit on sale of Fixed Assets | 1.80 | 15.50 | 30.30 | 434.30 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 526.40 | 48.10 | 133.90 | 194.60 | 104.30 |
Foreign Exchange Gains | | | | | |
Others | 207.00 | 220.40 | 544.80 | 610.60 | 405.40 |
Operating Profit | 8900.60 | 17367.20 | 15021.80 | 7544.80 | 4237.20 |
Interest | 112.00 | 150.30 | 97.70 | 430.00 | 1148.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 11.50 | 35.50 | 3.50 | 325.30 | 1053.20 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 25.10 | 29.90 | 43.40 | 40.80 | 48.30 |
Other Interest | 75.40 | 84.80 | 50.90 | 63.80 | 46.50 |
PBDT | 8788.60 | 17217.00 | 14924.00 | 7114.80 | 3089.30 |
Depreciation | 1834.80 | 1820.20 | 1788.00 | 1772.00 | 1709.50 |
Profit Before Taxation & Exceptional Items | 6953.90 | 15396.80 | 13136.10 | 5342.90 | 1379.80 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 7038.00 | 15426.80 | 13152.10 | 5349.40 | 1409.20 |
Provision for Tax | 1400.10 | 2767.60 | 4166.30 | 848.30 | 312.70 |
Current Income Tax | 1516.70 | 4126.50 | 3317.10 | 746.20 | 29.90 |
Deferred Tax | -23.70 | -1156.80 | 794.50 | 634.90 | 247.90 |
Other taxes | -92.90 | -202.00 | 54.80 | -532.80 | 34.90 |
Profit After Tax | 5637.80 | 12659.20 | 8985.80 | 4501.10 | 1096.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 2.60 | -0.30 | 0.30 | 0.20 | -0.60 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 5640.50 | 12658.90 | 8986.00 | 4501.30 | 1095.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 14686.10 | 7753.70 | 4413.60 | 2751.10 | 4725.30 |
Appropriations | 20326.50 | 20412.60 | 13399.60 | 7252.40 | 5821.10 |
General Reserves | 2000.00 | 4900.00 | 4900.00 | 2300.00 | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 6238.30 | 826.50 | 745.90 | 538.80 | 3070.00 |
Equity Dividend % | 200.00 | 500.00 | 125.00 | 110.00 | 60.00 |
Earnings Per Share | 14.00 | 32.00 | 23.00 | 11.00 | 3.00 |
Adjusted EPS | 14.00 | 32.00 | 23.00 | 11.00 | 3.00 |